Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET FÆLLEDVEJ, VIBORG A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.2% 0.7% 0.7% 0.7% 4.4% 0.9% 8.1% 8.1%   Credit score (0-100)   67 95 96 95 47 87 30 30   Credit rating   BBB AA AA AA BBB A BB BB   Credit limit (kDKK)   0.5 1,626.4 1,831.3 3,806.3 0.0 1,329.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,267 5,252 5,087 4,705 4,403 4,528 0.0 0.0   EBITDA   4,813 4,567 4,246 3,883 3,342 3,317 0.0 0.0   EBIT   -3,987 4,567 4,246 19,883 -12,658 3,817 0.0 0.0   Pre-tax profit (PTP)   -4,510.2 4,219.8 3,830.2 19,560.5 -14,817.2 -113.8 0.0 0.0   Net earnings   -3,159.3 3,597.3 3,293.7 15,560.4 -11,251.5 217.2 0.0 0.0   Pre-tax profit without non-rec. items   -4,510 4,220 3,830 19,560 -14,817 -114 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   100,000 100,000 100,000 116,000 100,000 100,500 0.0 0.0   Shareholders equity total   17,755 14,352 16,646 31,207 18,955 17,172 16,172 16,172   Interest-bearing liabilities   79,630 76,393 78,274 75,527 78,135 79,520 0.0 0.0   Balance sheet total (assets)   103,779 104,119 103,585 119,178 102,623 101,490 16,172 16,172   Net Debt   79,629 75,489 78,273 75,152 78,134 79,519 -16,172 -16,172     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   5,267 5,252 5,087 4,705 4,403 4,528 0.0 0.0   Gross profit growth   -0.4% -0.3% -3.1% -7.5% -6.4% 2.8% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   103,779 104,119 103,585 119,178 102,623 101,490 16,172 16,172   Balance sheet change%   -8.9% 0.3% -0.5% 15.1% -13.9% -1.1% -84.1% 0.0%   Added value   -3,987.3 4,567.1 4,245.5 19,882.7 -12,658.0 3,817.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8,700 0 0 16,000 -16,000 500 -100,500 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -75.7% 87.0% 83.5% 422.6% -287.5% 84.3% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -3.6% 4.5% 4.2% 17.9% -11.3% 3.8% 0.0% 0.0%   ROI %   -3.7% 4.8% 4.5% 19.0% -11.9% 3.9% 0.0% 0.0%   ROE %   -14.1% 22.4% 21.3% 65.0% -44.9% 1.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   17.1% 13.8% 16.1% 26.3% 18.5% 17.0% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   1,654.6% 1,652.9% 1,843.7% 1,935.6% 2,338.0% 2,397.3% 0.0% 0.0%   Gearing %   448.5% 532.3% 470.2% 242.0% 412.2% 463.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 0.6% 0.6% 0.5% 2.9% 5.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.6 0.4 0.4 0.4 0.4 0.1 0.0 0.0   Current Ratio   0.6 0.4 0.4 0.4 0.4 0.1 0.0 0.0   Cash and cash equivalent   1.2 904.4 0.4 374.7 0.4 0.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -2,658.5 -6,306.7 -5,249.0 -4,284.2 -4,794.9 -7,973.6 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -3,987 4,567 4,246 19,883 -12,658 3,817 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   4,813 4,567 4,246 3,883 3,342 3,317 0 0   EBIT / employee   -3,987 4,567 4,246 19,883 -12,658 3,817 0 0   Net earnings / employee   -3,159 3,597 3,294 15,560 -11,252 217 0 0