Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

E 3 REAL ESTATE PADBORG 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   2.5% 2.2% 3.7% 3.0% 2.6% 1.6% 9.1% 9.1%   Credit score (0-100)   64 68 52 55 61 73 27 27   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.3 0.0 0.0 0.0 14.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   332 465 415 492 675 797 0.0 0.0   EBITDA   332 465 -335 -108 225 797 0.0 0.0   EBIT   56.6 145 -656 -428 -95.6 477 0.0 0.0   Pre-tax profit (PTP)   77.2 145.7 -658.0 -433.9 -105.2 523.2 0.0 0.0   Net earnings   60.3 113.6 -513.2 -338.4 -82.0 424.2 0.0 0.0   Pre-tax profit without non-rec. items   77.2 146 -658 -434 -105 523 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   5,979 5,935 5,615 5,294 4,974 4,654 0.0 0.0   Shareholders equity total   7,844 7,958 7,445 7,106 7,024 7,448 4,447 4,447   Interest-bearing liabilities   37.5 37.5 0.5 37.5 37.5 37.5 0.0 0.0   Balance sheet total (assets)   7,914 8,041 7,668 7,346 7,197 7,733 4,447 4,447   Net Debt   -213 -939 -852 -906 -1,160 -535 -4,447 -4,447     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   332 465 415 492 675 797 0.0 0.0   Gross profit growth   -29.8% 39.9% -10.8% 18.7% 37.1% 18.2% -100.0% 0.0%   Employees   0 0 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)   7,914 8,041 7,668 7,346 7,197 7,733 4,447 4,447   Balance sheet change%   0.4% 1.6% -4.6% -4.2% -2.0% 7.5% -42.5% 0.0%   Added value   332.0 464.6 -335.5 -108.0 224.6 797.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   164 -363 -640 -640 -640 -640 -4,654 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 -2.0 -3.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   17.0% 31.3% -158.2% -87.0% -14.2% 59.8% 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 %   1.0% 1.9% -8.3% -5.7% -1.3% 7.0% 0.0% 0.0%   ROI %   1.0% 1.9% -8.5% -5.9% -1.3% 7.1% 0.0% 0.0%   ROE %   0.8% 1.4% -6.7% -4.7% -1.2% 5.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   99.1% 99.0% 97.1% 96.7% 97.6% 96.3% 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, %   -64.1% -202.2% 253.8% 838.8% -516.7% -67.1% 0.0% 0.0%   Gearing %   0.5% 0.5% 0.0% 0.5% 0.5% 0.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 10.4% 13.6% 36.2% 27.4% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   27.8 25.5 9.2 8.5 22.7 27.2 0.0 0.0   Current Ratio   27.8 25.5 9.2 8.5 22.7 27.2 0.0 0.0   Cash and cash equivalent   250.4 976.7 852.1 943.4 1,197.9 572.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,865.4 2,023.1 1,830.1 1,812.0 2,125.2 2,966.0 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -335 -108 225 797 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -335 -108 225 797 0 0   EBIT / employee   0 0 -656 -428 -96 477 0 0   Net earnings / employee   0 0 -513 -338 -82 424 0 0