Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PM EJENDOMME II 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  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% 0.9% 2.6% 0.8% 0.9% 16.7% 8.4% 8.4%   Credit score (0-100)   90 89 63 93 89 9 28 28   Credit rating   A A BBB AA A BB BB BB   Credit limit (kDKK)   439.0 518.4 0.0 1,322.7 1,253.1 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   0 0 0 0 0 0 0 0   Gross profit   1,006 1,174 1,065 1,120 895 -173 0.0 0.0   EBITDA   1,006 1,174 1,065 1,120 895 -173 0.0 0.0   EBIT   1,096 1,809 -1,292 1,402 1,353 -445 0.0 0.0   Pre-tax profit (PTP)   674.1 1,484.8 -1,591.9 1,263.7 1,219.0 -489.3 0.0 0.0   Net earnings   545.6 1,297.8 -1,760.2 1,047.7 1,051.6 -531.6 0.0 0.0   Pre-tax profit without non-rec. items   674 1,485 -1,592 1,264 1,219 -489 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   24,198 24,833 22,476 22,758 23,216 0.0 0.0 0.0   Shareholders equity total   5,639 6,936 13,676 14,724 15,776 15,244 15,119 15,119   Interest-bearing liabilities   18,149 17,359 8,338 7,701 7,277 2,084 0.0 0.0   Balance sheet total (assets)   24,425 24,963 22,684 23,316 24,105 17,396 15,119 15,119   Net Debt   17,984 17,353 8,321 7,277 6,562 -15,216 -15,119 -15,119     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   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   1,006 1,174 1,065 1,120 895 -173 0.0 0.0   Gross profit growth   0.0% 16.7% -9.3% 5.2% -20.1% 0.0% 0.0% 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)   24,425 24,963 22,684 23,316 24,105 17,396 15,119 15,119   Balance sheet change%   0.0% 2.2% -9.1% 2.8% 3.4% -27.8% -13.1% 0.0%   Added value   1,095.9 1,809.2 -1,291.8 1,402.1 1,353.3 -445.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   24,198 635 -2,357 282 458 -23,216 0 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 -1.0 1.0 2.0 -1.0 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 %   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 (%)   108.9% 154.0% -121.3% 125.2% 151.2% 257.7% 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 %   4.5% 7.3% -5.4% 6.0% 5.7% -2.1% 0.0% 0.0%   ROI %   4.6% 7.5% -5.6% 6.2% 5.9% -2.2% 0.0% 0.0%   ROE %   9.7% 20.6% -17.1% 7.4% 6.9% -3.4% 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 %   23.1% 27.8% 60.3% 63.1% 65.4% 87.6% 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, %   1,787.5% 1,477.5% 781.3% 649.6% 732.9% 8,807.8% 0.0% 0.0%   Gearing %   321.9% 250.3% 61.0% 52.3% 46.1% 13.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 1.9% 2.4% 1.5% 1.7% 0.9% 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   0.0 0.0 0.1 0.4 0.6 8.1 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.4 0.6 8.1 0.0 0.0   Cash and cash equivalent   165.8 6.1 17.2 423.3 715.1 17,300.0 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 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   -10,103.6 -9,872.6 -1,180.9 -816.9 -705.8 15,244.0 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  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   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