Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET OLDENBORGGADE 4, FREDERICIA ApS 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   3.0% 1.2% 1.6% 18.4% 15.3% 14.5% 9.1% 9.1%   Credit score (0-100)   59 84 74 7 12 14 27 27   Credit rating   BBB A A B BB BB BB BB   Credit limit (kDKK)   0.0 146.3 8.1 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   705 1,213 936 415 -31.1 -8.4 0.0 0.0   EBITDA   705 1,213 936 -1,033 -31.1 -8.4 0.0 0.0   EBIT   428 799 252 -1,033 -31.1 -8.4 0.0 0.0   Pre-tax profit (PTP)   -520.2 405.7 -110.7 -893.1 190.3 160.9 0.0 0.0   Net earnings   -571.8 340.9 -86.3 -690.2 148.4 118.1 0.0 0.0   Pre-tax profit without non-rec. items   -520 406 -111 -893 190 161 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   10,323 16,510 15,876 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -595 4,894 4,807 4,117 4,266 4,384 4,304 4,304   Interest-bearing liabilities   9,928 8,189 7,516 86.8 86.8 61.8 0.0 0.0   Balance sheet total (assets)   11,606 17,050 16,097 6,183 4,902 4,651 4,304 4,304   Net Debt   9,330 8,186 7,516 -101 -263 59.4 -4,304 -4,304     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   705 1,213 936 415 -31.1 -8.4 0.0 0.0   Gross profit growth   -36.5% 72.0% -22.8% -55.7% 0.0% 72.8% 0.0% 0.0%   Employees   1 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   11,606 17,050 16,097 6,183 4,902 4,651 4,304 4,304   Balance sheet change%   5.4% 46.9% -5.6% -61.6% -20.7% -5.1% -7.5% 0.0%   Added value   705.2 1,212.7 936.3 -1,032.6 -31.1 -8.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -927 624 4,002 -11,071 -4,976 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   60.7% 65.9% 27.0% -249.1% 100.0% 100.0% 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 %   3.7% 5.5% 1.5% -4.7% 3.5% 4.1% 0.0% 0.0%   ROI %   4.4% 6.4% 1.8% -5.8% 4.5% 4.4% 0.0% 0.0%   ROE %   -5.1% 4.1% -1.8% -15.5% 3.5% 2.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -4.9% 28.7% 29.9% 66.6% 87.0% 94.3% 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, %   1,323.1% 675.1% 802.7% 9.8% 846.7% -703.7% 0.0% 0.0%   Gearing %   -1,668.3% 167.3% 156.3% 2.1% 2.0% 1.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.7% 4.3% 4.6% 9.6% 2.8% 45.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.3 0.2 0.1 3.0 7.7 17.4 0.0 0.0   Current Ratio   0.3 0.2 0.1 3.0 7.7 17.4 0.0 0.0   Cash and cash equivalent   597.3 2.7 0.0 188.1 350.0 2.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -2,591.5 -3,060.3 -3,611.0 4,117.3 4,265.8 4,383.9 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   705 1,213 936 -1,033 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   705 1,213 936 -1,033 0 0 0 0   EBIT / employee   428 799 252 -1,033 0 0 0 0   Net earnings / employee   -572 341 -86 -690 0 0 0 0