Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET PORTLAND TOWERS P/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   0.3% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3%   Bankruptcy risk   0.0% 0.5% 0.4% 0.5% 0.5% 41.7% 7.6% 7.5%   Credit score (0-100)   0 99 100 99 99 0 31 32   Credit rating   N/A AAA AAA AAA AAA C BB BB   Credit limit (kDKK)   0.0 50,335.2 52,286.6 52,588.1 52,155.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 28,463 29,006 29,719 30,210 24,444 24,444 24,444   Gross profit   0.0 23,091 23,787 23,696 24,064 20,260 0.0 0.0   EBITDA   0.0 22,390 22,736 22,617 22,914 19,684 0.0 0.0   EBIT   0.0 55,783 41,745 37,070 24,739 190,627 0.0 0.0   Pre-tax profit (PTP)   0.0 55,770.0 41,720.0 37,036.0 24,708.0 190,450.0 0.0 0.0   Net earnings   0.0 55,770.0 41,720.0 37,036.0 24,708.0 190,450.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 55,770 41,720 37,036 24,708 190,450 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 489,355 509,051 523,689 525,584 0.0 0.0 0.0   Shareholders equity total   0.0 479,562 498,783 510,319 509,527 54,977 45,315 45,315   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 491,293 514,651 528,461 528,420 61,159 45,315 45,315   Net Debt   0.0 -1,664 -4,792 -4,772 -2,793 -58,352 -45,315 -45,315     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 28,463 29,006 29,719 30,210 24,444 24,444 24,444   Net sales growth   0.0% 0.0% 1.9% 2.5% 1.7% -19.1% 0.0% 0.0%   Gross profit   0.0 23,091 23,787 23,696 24,064 20,260 0.0 0.0   Gross profit growth   0.0% 0.0% 3.0% -0.4% 1.6% -15.8% -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)   0 491,293 514,651 528,461 528,420 61,159 45,315 45,315   Balance sheet change%   0.0% 0.0% 4.8% 2.7% -0.0% -88.4% -25.9% 0.0%   Added value   0.0 55,783.0 41,745.0 37,070.0 24,739.0 190,627.0 0.0 0.0   Added value %   0.0% 196.0% 143.9% 124.7% 81.9% 779.9% 0.0% 0.0%   Investments   0 489,355 19,696 14,638 1,895 -525,584 0 0   Net sales trend   0.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A EBITDA %   0.0% 78.7% 78.4% 76.1% 75.8% 80.5% 0.0% 0.0%   EBIT %   0.0% 196.0% 143.9% 124.7% 81.9% 779.9% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 241.6% 175.5% 156.4% 102.8% 940.9% 0.0% 0.0%   Net Earnings %   0.0% 195.9% 143.8% 124.6% 81.8% 779.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 78.6% 78.3% 76.0% 75.7% 79.8% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 195.9% 143.8% 124.6% 81.8% 779.1% 0.0% 0.0%   ROA %   0.0% 11.4% 8.3% 7.1% 4.7% 64.7% 0.0% 0.0%   ROI %   0.0% 11.4% 8.3% 7.2% 4.7% 65.9% 0.0% 0.0%   ROE %   0.0% 11.6% 8.5% 7.3% 4.8% 67.5% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 97.6% 96.9% 96.6% 96.4% 89.9% 100.0% 100.0%   Relative indebtedness %   0.0% 41.2% 54.7% 61.0% 62.5% 25.3% 0.0% 0.0%   Relative net indebtedness %   0.0% 35.4% 38.2% 45.0% 53.3% -213.4% -185.4% -185.4%   Net int. bear. debt to EBITDA, %   0.0% -7.4% -21.1% -21.1% -12.2% -296.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 1.0 2.2 1.0 0.5 9.9 0.0 0.0   Current Ratio   0.0 1.0 2.2 1.0 0.5 9.9 0.0 0.0   Cash and cash equivalent   0.0 1,664.0 4,792.0 4,772.0 2,793.0 58,352.0 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Trade debtors turnover (days)   0.0 0.0 9.7 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% 6.8% 19.3% 16.1% 9.4% 250.2% 185.4% 185.4%   Net working capital   0.0 -51.0 3,012.0 132.0 -2,323.0 54,977.0 0.0 0.0   Net working capital %   0.0% -0.2% 10.4% 0.4% -7.7% 224.9% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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