Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WJ EJENDOM 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1% 1.1%   Bankruptcy risk   0.8% 0.8% 1.8% 1.0% 0.7% 1.1% 8.2% 8.0%   Credit score (0-100)   93 93 72 84 95 83 30 31   Credit rating   AA AA A A AA A BB BB   Credit limit (kDKK)   901.1 1,317.7 6.5 731.7 1,566.2 726.4 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   2,934 4,747 1,466 4,109 6,699 5,857 0.0 0.0   EBITDA   2,934 4,747 1,096 1,687 4,453 3,922 0.0 0.0   EBIT   2,456 4,138 544 1,082 3,662 2,924 0.0 0.0   Pre-tax profit (PTP)   2,058.0 3,681.1 113.4 709.0 2,181.3 157.0 0.0 0.0   Net earnings   1,597.0 2,874.3 88.4 553.0 1,542.2 45.1 0.0 0.0   Pre-tax profit without non-rec. items   2,058 3,681 113 709 2,181 157 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   18,273 20,529 20,477 26,226 41,817 44,508 0.0 0.0   Shareholders equity total   8,729 11,604 11,692 12,245 13,787 13,832 13,707 13,707   Interest-bearing liabilities   20,084 21,791 19,423 37,436 49,898 54,022 0.0 0.0   Balance sheet total (assets)   31,064 36,146 36,965 57,166 68,953 71,093 13,707 13,707   Net Debt   19,263 19,142 18,580 33,991 49,542 53,982 -13,707 -13,707     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   2,934 4,747 1,466 4,109 6,699 5,857 0.0 0.0   Gross profit growth   12.2% 61.8% -69.1% 180.2% 63.0% -12.6% -100.0% 0.0%   Employees   0 0 1 4 4 3 0 0   Employee growth %   0.0% 0.0% 0.0% 300.0% 0.0% -25.0% -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)   31,064 36,146 36,965 57,166 68,953 71,093 13,707 13,707   Balance sheet change%   21.5% 16.4% 2.3% 54.6% 20.6% 3.1% -80.7% 0.0%   Added value   2,934.0 4,747.0 1,096.2 1,687.3 4,267.1 3,922.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6,428 1,647 -605 5,143 14,800 1,692 -44,508 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 (%)   83.7% 87.2% 37.1% 26.3% 54.7% 49.9% 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 %   8.7% 12.3% 1.5% 2.3% 5.0% 3.7% 0.0% 0.0%   ROI %   9.3% 13.3% 1.7% 2.7% 5.5% 3.9% 0.0% 0.0%   ROE %   20.1% 28.3% 0.8% 4.6% 11.8% 0.3% 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 %   28.6% 32.6% 32.1% 23.1% 20.0% 19.5% 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, %   656.5% 403.2% 1,694.9% 2,014.5% 1,112.5% 1,376.4% 0.0% 0.0%   Gearing %   230.1% 187.8% 166.1% 305.7% 361.9% 390.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 2.2% 2.1% 1.3% 2.2% 4.7% 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   0.1 0.2 0.2 0.1 0.1 0.0 0.0 0.0   Current Ratio   0.7 0.7 0.9 0.4 0.2 0.2 0.0 0.0   Cash and cash equivalent   821.0 2,649.3 843.1 3,445.1 355.8 39.7 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   -6,666.0 -6,214.7 -1,595.1 -23,365.0 -37,061.7 -39,431.0 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 1,096 422 1,067 1,307 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 1,096 422 1,113 1,307 0 0   EBIT / employee   0 0 544 270 915 975 0 0   Net earnings / employee   0 0 88 138 386 15 0 0