Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET DAMSBO 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  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   0.6% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6%   Bankruptcy risk   0.0% 1.0% 0.7% 1.7% 2.2% 20.2% 11.4% 9.2%   Credit score (0-100)   0 88 96 75 67 5 20 26   Credit rating   N/A A AA A BBB B BB BB   Credit limit (kDKK)   0.0 2,406.1 4,214.7 150.8 1.5 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 0 0 0 0 0 0 0   Gross profit   0.0 1,192 1,152 45,298 661 -239 0.0 0.0   EBITDA   0.0 -334 522 43,125 390 -1,046 0.0 0.0   EBIT   0.0 -441 425 42,650 355 -1,046 0.0 0.0   Pre-tax profit (PTP)   0.0 -1,609.6 198.7 38,413.0 4,646.4 -3,333.2 0.0 0.0   Net earnings   0.0 -1,233.9 1,055.3 29,998.5 3,620.4 -3,333.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -1,610 199 38,413 4,646 -3,333 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 58,355 56,788 3,085 2,007 0.0 0.0 0.0   Shareholders equity total   0.0 42,641 43,696 73,694 7,315 3,981 3,481 3,481   Interest-bearing liabilities   0.0 17,921 16,873 122 68,677 4,463 0.0 0.0   Balance sheet total (assets)   0.0 68,116 67,151 80,440 83,404 14,997 3,481 3,481   Net Debt   0.0 17,399 14,159 -69,602 -10,456 -1,114 -3,481 -3,481     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 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   0.0 1,192 1,152 45,298 661 -239 0.0 0.0   Gross profit growth   0.0% 0.0% -3.3% 3,830.9% -98.5% 0.0% 0.0% 0.0%   Employees   0 2 2 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -50.0% 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)   0 68,116 67,151 80,440 83,404 14,997 3,481 3,481   Balance sheet change%   0.0% 0.0% -1.4% 19.8% 3.7% -82.0% -76.8% 0.0%   Added value   0.0 -334.4 522.0 43,125.4 829.8 -1,046.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 58,248 -1,664 -54,178 -1,113 -2,007 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 3.0 -1.0 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% 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 (%)   0.0% -37.0% 36.9% 94.2% 53.6% 437.8% 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 %   0.0% -0.6% 0.9% 58.6% 6.0% -1.9% 0.0% 0.0%   ROI %   0.0% -0.6% 0.9% 59.9% 6.2% -2.1% 0.0% 0.0%   ROE %   0.0% -2.9% 2.4% 51.1% 8.9% -59.0% 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% 62.6% 65.1% 91.6% 8.8% 26.5% 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, %   0.0% -5,203.7% 2,712.7% -161.4% -2,682.3% 106.5% 0.0% 0.0%   Gearing %   0.0% 42.0% 38.6% 0.2% 938.9% 112.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 13.4% 2.2% 57.3% 0.8% 6.5% 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 2.4 3.0 32.1 1.1 2.2 0.0 0.0   Current Ratio   0.0 2.4 3.0 32.1 1.1 2.2 0.0 0.0   Cash and cash equivalent   0.0 522.1 2,713.7 69,723.7 79,132.4 5,576.7 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 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   0.0 4,918.4 6,939.9 62,143.2 4,280.3 4,214.7 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  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 -167 261 21,563 830 -1,046 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -167 261 21,563 390 -1,046 0 0   EBIT / employee   0 -221 212 21,325 355 -1,046 0 0   Net earnings / employee   0 -617 528 14,999 3,620 -3,333 0 0