Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

3B 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  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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.9% 1.9% 3.0% 2.5% 2.8% 2.2% 14.7% 14.7%   Credit score (0-100)   72 72 57 61 59 65 14 14   Credit rating   A A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.2 0.2 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   143 120 0 0 0 0 0 0   Gross profit   143 120 0.0 136 113 125 0.0 0.0   EBITDA   143 120 146 136 113 125 0.0 0.0   EBIT   143 120 146 136 113 125 0.0 0.0   Pre-tax profit (PTP)   62.0 43.9 89.7 80.8 58.0 71.3 0.0 0.0   Net earnings   48.3 34.2 69.8 62.8 45.3 55.6 0.0 0.0   Pre-tax profit without non-rec. items   62.0 43.9 89.7 80.8 58.0 71.3 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   2,986 3,024 3,020 3,015 3,010 3,006 0.0 0.0   Shareholders equity total   491 525 595 657 703 758 383 383   Interest-bearing liabilities   2,458 2,461 2,388 2,314 2,239 2,264 0.0 0.0   Balance sheet total (assets)   3,027 3,047 3,066 3,036 3,020 3,072 383 383   Net Debt   2,417 2,438 2,341 2,293 2,230 2,198 -383 -383     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   143 120 0 0 0 0 0 0   Net sales growth   1.0% -16.3% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   143 120 0.0 136 113 125 0.0 0.0   Gross profit growth   1.8% -16.3% -100.0% 0.0% -17.2% 10.5% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,027 3,047 3,066 3,036 3,020 3,072 383 383   Balance sheet change%   1.2% 0.6% 0.6% -1.0% -0.5% 1.7% -87.5% 0.0%   Added value   143.2 119.8 146.1 136.3 112.9 124.7 0.0 0.0   Added value %   100.0% 100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3 38 -5 -5 -5 -5 -3,006 0   Net sales trend   2.0 -1.0 -2.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 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 %   100.0% 100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   100.0% 100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 0.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   33.7% 28.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   33.7% 28.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   43.3% 36.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   4.8% 3.9% 4.8% 4.5% 3.7% 4.1% 0.0% 0.0%   ROI %   4.9% 4.0% 4.9% 4.6% 3.8% 4.2% 0.0% 0.0%   ROE %   10.4% 6.7% 12.5% 10.0% 6.7% 7.6% 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 %   16.2% 17.2% 19.4% 21.7% 23.3% 24.7% 100.0% 100.0%   Relative indebtedness %   1,771.7% 2,104.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   1,742.7% 2,086.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   1,688.0% 2,035.0% 1,603.0% 1,681.7% 1,975.3% 1,763.0% 0.0% 0.0%   Gearing %   501.1% 468.8% 401.6% 352.0% 318.7% 298.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 3.1% 2.3% 2.4% 2.4% 2.4% 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   0.1 0.1 0.1 0.1 0.0 0.1 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.1 0.0 0.1 0.0 0.0   Cash and cash equivalent   41.4 22.3 46.4 21.3 9.8 65.9 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 %   28.9% 18.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -377.4 -367.7 -357.6 -354.9 -370.2 -375.8 0.0 0.0   Net working capital %   -263.6% -306.9% 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 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0