Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

REM Ejendomme ApS 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.9% 14.9% 15.1% 29.9% 19.6% 22.5% 18.0% 18.0%   Credit score (0-100)   90 15 14 2 6 3 7 7   Credit rating   A BB BB C B B B B   Credit limit (kDKK)   2,522.2 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   11,685 -31,595 -5,801 -6,377 0 0 0 0   Gross profit   11,592 -31,629 -5,822 -6,408 -31.6 -14.1 0.0 0.0   EBITDA   11,592 -31,629 -5,822 -6,408 -31.6 -14.1 0.0 0.0   EBIT   11,592 -31,629 -5,822 -6,408 -31.6 -14.1 0.0 0.0   Pre-tax profit (PTP)   10,914.2 -33,812.5 -6,473.7 -19,280.8 5,005.2 5,576.8 0.0 0.0   Net earnings   11,090.0 -33,982.0 -6,473.7 -19,280.8 5,005.2 5,576.8 0.0 0.0   Pre-tax profit without non-rec. items   10,914 -33,813 -6,474 -19,281 5,005 5,577 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   29,988 -3,994 -10,468 -29,749 -24,743 -19,167 -26,747 -26,747   Interest-bearing liabilities   11,571 11,789 11,076 8,752 5,000 5,000 26,747 26,747   Balance sheet total (assets)   41,564 13,476 12,198 0.0 210 0.0 0.0 0.0   Net Debt   11,571 11,789 11,076 8,752 4,790 5,000 26,747 26,747     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   11,685 -31,595 -5,801 -6,377 0 0 0 0   Net sales growth   0.0% -370.4% -81.6% 9.9% -100.0% 0.0% 0.0% 0.0%   Gross profit   11,592 -31,629 -5,822 -6,408 -31.6 -14.1 0.0 0.0   Gross profit growth   0.0% 0.0% 81.6% -10.1% 99.5% 55.5% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   41,564 13,476 12,198 0 210 0 0 0   Balance sheet change%   0.0% -67.6% -9.5% -100.0% 0.0% -100.0% 0.0% 0.0%   Added value   11,591.8 -31,629.3 -5,822.1 -6,408.3 -31.6 -14.1 0.0 0.0   Added value %   99.2% 100.1% 100.4% 100.5% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 -1.0 -2.0 1.0 -1.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A EBITDA %   99.2% 100.1% 100.4% 100.5% 0.0% 0.0% 0.0% 0.0%   EBIT %   99.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   94.9% 107.6% 111.6% 302.3% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   94.9% 107.6% 111.6% 302.3% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   93.4% 107.0% 111.6% 302.3% 0.0% 0.0% 0.0% 0.0%   ROA %   27.9% -107.2% -29.0% -23.7% 9.2% 26.4% 0.0% 0.0%   ROI %   27.9% -107.2% -29.1% -23.7% 9.2% 26.4% 0.0% 0.0%   ROE %   37.0% -156.4% -50.4% -316.1% 2,386.4% 5,317.8% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   72.1% -22.9% -46.2% -100.0% -99.2% -100.0% -100.0% -100.0%   Relative indebtedness %   99.1% -37.4% -191.5% -137.8% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   99.1% -37.4% -191.5% -137.8% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   99.8% -37.3% -190.2% -136.6% -15,149.0% -35,556.8% 0.0% 0.0%   Gearing %   38.6% -295.2% -105.8% -29.4% -20.2% -26.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.7% 18.7% 5.7% 131.8% 0.0% 4.8% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.4 0.2 0.5 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.4 0.2 0.5 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 209.7 0.0 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 0.0 615.5 452.0 135.4 0.0 0.0 0.0   Current assets / Net sales %   37.6% -7.1% -100.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -7,181.0 -9,567.7 -5,290.0 -8,790.8 -4,802.0 -5,000.0 -13,373.3 -13,373.3   Net working capital %   -61.5% 30.3% 91.2% 137.8% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   11,685 -31,595 -5,801 -6,377 0 0 0 0   Added value / employee   11,592 -31,629 -5,822 -6,408 -32 -14 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   11,592 -31,629 -5,822 -6,408 -32 -14 0 0   EBIT / employee   11,592 -31,629 -5,822 -6,408 -32 -14 0 0   Net earnings / employee   11,090 -33,982 -6,474 -19,281 5,005 5,577 0 0