Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SOLBJERG EJENDOMME 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 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   1.5% 0.9% 0.6% 0.7% 0.7% 0.6% 7.7% 7.7%   Credit score (0-100)   77 89 96 95 94 97 32 32   Credit rating   A A AA AA AA AA BB BB   Credit limit (kDKK)   45.3 2,583.5 4,005.6 5,594.3 5,939.9 7,877.3 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   414 256 480 476 443 478 0.0 0.0   EBITDA   294 188 402 398 340 197 0.0 0.0   EBIT   294 188 402 398 340 197 0.0 0.0   Pre-tax profit (PTP)   -2,565.0 -1,634.0 2,272.0 17,268.0 6,163.0 15,960.8 0.0 0.0   Net earnings   -2,414.0 -1,497.0 2,303.0 17,238.0 5,627.0 16,101.2 0.0 0.0   Pre-tax profit without non-rec. items   -2,565 -1,634 2,272 17,268 6,163 15,961 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   36,617 36,457 39,327 39,156 41,341 42,923 0.0 0.0   Shareholders equity total   16,215 39,718 42,021 59,163 64,790 81,123 19,090 19,090   Interest-bearing liabilities   40,321 20,444 23,279 23,088 24,272 27,806 0.0 0.0   Balance sheet total (assets)   58,714 62,310 67,496 84,452 91,802 111,061 19,090 19,090   Net Debt   40,321 20,444 23,279 23,088 24,272 27,676 -19,090 -19,090     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   414 256 480 476 443 478 0.0 0.0   Gross profit growth   37.1% -38.2% 87.5% -0.8% -6.9% 7.9% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   58,714 62,310 67,496 84,452 91,802 111,061 19,090 19,090   Balance sheet change%   37.4% 6.1% 8.3% 25.1% 8.7% 21.0% -82.8% 0.0%   Added value   294.0 188.0 402.0 398.0 340.0 197.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,206 -160 2,870 -171 2,185 1,582 -42,923 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 5.0 5.0 5.0 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 (%)   71.0% 73.4% 83.8% 83.6% 76.7% 41.3% 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 %   -2.3% -1.2% 4.2% 23.4% 7.7% 16.8% 0.0% 0.0%   ROI %   -2.3% -1.2% 4.2% 23.4% 7.8% 16.9% 0.0% 0.0%   ROE %   -13.9% -5.4% 5.6% 34.1% 9.1% 22.1% 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 %   27.6% 63.7% 62.3% 70.1% 70.6% 73.0% 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, %   13,714.8% 10,874.5% 5,790.9% 5,801.0% 7,138.7% 14,024.6% 0.0% 0.0%   Gearing %   248.7% 51.5% 55.4% 39.0% 37.5% 34.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.5% 2.9% 2.1% 2.1% 2.8% 4.3% 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   0.0 3.3 1.0 0.9 0.6 0.5 0.0 0.0   Current Ratio   0.0 3.3 1.0 0.9 0.6 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 130.3 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   -20,489.5 3,541.9 -53.4 -807.8 -4,081.6 -7,157.0 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0