Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

3A Ejendomme 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% 0.3% 0.3%   Bankruptcy risk   15.5% 12.3% 16.5% 14.4% 14.5% 11.1% 16.1% 16.1%   Credit score (0-100)   13 20 10 14 14 21 11 11   Credit rating   BB BB BB BB BB BB BB BB   Credit limit (kDKK)   -0.0 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)  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   -59.3 260 -13.6 -39.8 274 1,038 0.0 0.0   EBITDA   -59.3 170 -13.6 -39.8 -310 210 0.0 0.0   EBIT   -114 152 -31.7 -39.8 -316 191 0.0 0.0   Pre-tax profit (PTP)   -135.9 131.4 -69.7 -43.7 -360.0 183.2 0.0 0.0   Net earnings   -135.9 121.8 -68.7 -10.4 -282.0 71.9 0.0 0.0   Pre-tax profit without non-rec. items   -136 131 -45.9 -43.7 -360 183 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   373 51.1 33.0 0.0 406 457 0.0 0.0   Shareholders equity total   -135 -13.1 -81.8 -53.2 -335 -263 -303 -303   Interest-bearing liabilities   0.0 0.0 0.0 25.5 429 359 303 303   Balance sheet total (assets)   374 223 37.1 692 1,719 1,088 0.0 0.0   Net Debt   -0.2 -170 0.0 25.5 235 303 303 303     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   -59.3 260 -13.6 -39.8 274 1,038 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -191.8% 0.0% 278.2% -100.0% 0.0%   Employees   0 0 0 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)   374 223 37 692 1,719 1,088 0 0   Balance sheet change%   0.0% -40.4% -83.4% 1,765.6% 148.3% -36.7% -100.0% 0.0%   Added value   -59.3 169.8 -13.6 -39.8 -315.7 210.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   318 -340 -36 -33 400 31 -457 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 -2.0 -3.0 1.0 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 (%)   192.7% 58.4% 232.5% 100.0% -115.1% 18.4% 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 %   -22.5% 40.7% -17.9% -9.2% -22.6% 11.8% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% -312.1% -139.0% 50.8% 0.0% 0.0%   ROE %   -36.3% 40.8% -52.8% -2.8% -23.4% 5.1% 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 %   -26.5% -5.6% -68.8% -7.1% -20.3% -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, %   0.3% -100.1% 0.0% -64.1% -75.9% 144.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% -47.9% -127.9% -136.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 30.5% 19.5% 4.3% 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   0.0 0.7 0.0 0.9 0.9 0.5 0.0 0.0   Current Ratio   0.0 0.7 0.0 0.9 0.7 0.5 0.0 0.0   Cash and cash equivalent   0.2 169.9 0.0 0.0 193.5 56.4 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   -507.8 -64.2 -114.8 -53.2 -559.8 -568.9 -151.7 -151.7   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 -40 -316 210 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -40 -310 210 0 0   EBIT / employee   0 0 0 -40 -316 191 0 0   Net earnings / employee   0 0 0 -10 -282 72 0 0