CVR number 33058624
Industry 68.3110 Real estate agencies

Ejendomsmæglerfirmaet & Living, Herning ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  2.1% 2.1% 2.1% 2.1% 2.1%  
Bankruptcy risk  13.2% 13.8% 15.1% 18.0% 9.4%  
Credit score (0-100)  18 16 12 7 25  
Credit rating  BB BB BB B BB  
Credit limit (kDKK)  0.0 0.0 -0.0 -0.0 -0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  -3.8 -20.3 -266 -279 481  
EBITDA  -3.8 -20.3 -478 -786 -15.4  
EBIT  -3.8 -20.3 -525 -842 -74.2  
Pre-tax profit (PTP)  0.5 -17.7 -532.7 -867.4 -159.3  
Net earnings  0.4 -13.8 -417.7 -867.4 -114.8  
Pre-tax profit without non-rec. items  0.5 -17.7 -533 -867 -159  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  0.0 0.0 474 423 372  
Shareholders equity total  141 127 -291 -1,158 -1,273  
Interest-bearing liabilities  4.6 0.0 1,192 1,838 2,077  
Balance sheet total (assets)  148 149 1,166 794 1,087  
Net Debt  -5.7 -1.9 1,192 1,822 2,077  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -3.8 -20.3 -266 -279 481  
Gross profit growth  -35.8% -432.6% -1,214.1% -4.6% 0.0%  
Employees  0 0 1 2 2  
Employee growth %  0.0% 0.0% 0.0% 100.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  148 149 1,166 794 1,087  
Balance sheet change%  0.3% 1.0% 681.4% -31.9% 36.8%  
Added value  -3.8 -20.3 -478.3 -794.6 -15.4  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 426 -106 -110  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -4.0 -5.0 -5.0 -5.0 -5.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  100.0% 100.0% 197.4% 302.3% -15.4%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.4% -11.8% -65.4% -49.4% -3.4%  
ROI %  0.4% -12.9% -79.7% -55.6% -3.8%  
ROE %  0.3% -10.3% -64.6% -88.5% -12.2%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  95.2% 85.1% -20.0% -59.3% -53.9%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  148.6% 9.4% -249.2% -231.7% -13,465.8%  
Gearing %  3.2% 0.0% -409.9% -158.7% -163.2%  
Net interest  0 0 0 0 0  
Financing costs %  2.2% 5.7% 1.2% 1.7% 4.3%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  14.9 6.7 0.5 0.2 0.3  
Current Ratio  20.9 6.7 0.5 0.2 0.3  
Cash and cash equivalent  10.2 1.9 0.0 16.9 0.0  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  140.7 127.0 -764.3 -1,173.2 -1,436.8  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 -478 -397 -8  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 -478 -393 -8  
EBIT / employee  0 0 -525 -421 -37  
Net earnings / employee  0 0 -418 -434 -57