Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Rømersvej 3 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   5.4% 3.7% 1.3% 1.5% 1.2% 1.3% 8.1% 8.1%   Credit score (0-100)   43 53 80 74 81 79 30 30   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 190.1 39.3 263.4 377.0 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   4,387 613 936 783 842 1,661 0.0 0.0   EBITDA   4,387 613 936 783 842 1,661 0.0 0.0   EBIT   4,286 11,447 916 783 1,670 9,611 0.0 0.0   Pre-tax profit (PTP)   3,811.0 11,445.0 914.0 719.0 1,485.0 7,461.8 0.0 0.0   Net earnings   2,975.0 8,923.0 760.0 517.0 1,158.0 5,832.3 0.0 0.0   Pre-tax profit without non-rec. items   3,811 11,445 914 719 1,485 7,462 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   3,920 15,085 15,539 17,670 34,292 78,850 0.0 0.0   Shareholders equity total   3,025 11,948 11,707 12,224 13,382 17,215 17,165 17,165   Interest-bearing liabilities   7.0 1,014 1,185 2,837 13,674 51,740 0.0 0.0   Balance sheet total (assets)   4,207 15,674 15,794 17,756 34,406 79,088 17,165 17,165   Net Debt   -181 558 1,049 2,837 13,674 51,740 -17,165 -17,165     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   4,387 613 936 783 842 1,661 0.0 0.0   Gross profit growth   0.0% -86.0% 52.7% -16.3% 7.5% 97.3% -100.0% 0.0%   Employees   0 0 0 0 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)   4,207 15,674 15,794 17,756 34,406 79,088 17,165 17,165   Balance sheet change%   0.0% 272.6% 0.8% 12.4% 93.8% 129.9% -78.3% 0.0%   Added value   4,286.0 11,447.0 916.0 783.0 1,670.0 9,611.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,920 11,165 454 2,131 16,622 44,558 -78,850 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   97.7% 1,867.4% 97.9% 100.0% 198.3% 578.5% 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 %   101.9% 115.2% 5.8% 4.7% 6.4% 17.2% 0.0% 0.0%   ROI %   141.2% 124.3% 6.0% 4.8% 7.1% 19.0% 0.0% 0.0%   ROE %   98.3% 119.2% 6.4% 4.3% 9.0% 38.1% 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 %   71.9% 76.2% 74.1% 68.8% 38.9% 21.8% 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, %   -4.1% 91.0% 112.1% 362.3% 1,624.0% 3,114.0% 0.0% 0.0%   Gearing %   0.2% 8.5% 10.1% 23.2% 102.2% 300.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13,571.4% 0.4% 0.2% 3.2% 2.2% 7.1% 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   0.2 0.5 0.2 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.2 0.5 0.2 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   188.0 456.0 136.0 0.0 0.0 0.0 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   -891.0 -719.0 -1,439.0 -2,983.0 -18,238.0 -10,076.4 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 0 0 1,670 9,611 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 842 1,661 0 0   EBIT / employee   0 0 0 0 1,670 9,611 0 0   Net earnings / employee   0 0 0 0 1,158 5,832 0 0