Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

3B Gruppen 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  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 4.2% 7.5% 4.6% 5.3% 4.2% 19.9% 19.9%   Credit score (0-100)   0 48 31 46 41 49 6 6   Credit rating   N/A BBB BB BBB BBB BBB B B   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)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 2,356 5,489 9,754 12,776 14,339 0.0 0.0   EBITDA   0.0 956 1,405 5,033 6,326 6,152 0.0 0.0   EBIT   0.0 923 1,335 4,953 6,230 5,895 0.0 0.0   Pre-tax profit (PTP)   0.0 847.1 1,270.2 4,941.9 6,240.3 5,952.8 0.0 0.0   Net earnings   0.0 655.2 949.5 3,839.1 4,835.3 4,589.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 847 1,270 4,942 6,240 5,953 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 304 274 271 310 1,184 0.0 0.0   Shareholders equity total   0.0 695 1,345 4,284 5,119 4,708 68.4 68.4   Interest-bearing liabilities   0.0 4,071 0.0 0.0 0.0 1,364 0.0 0.0   Balance sheet total (assets)   0.0 5,872 3,091 8,663 10,824 11,858 68.4 68.4   Net Debt   0.0 2,473 -2,453 -2,730 -813 -3,931 -68.4 -68.4     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 2,356 5,489 9,754 12,776 14,339 0.0 0.0   Gross profit growth   0.0% 0.0% 133.0% 77.7% 31.0% 12.2% -100.0% 0.0%   Employees   0 4 10 12 16 19 0 0   Employee growth %   0.0% 0.0% 150.0% 20.0% 33.3% 18.8% -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)   0 5,872 3,091 8,663 10,824 11,858 68 68   Balance sheet change%   0.0% 0.0% -47.4% 180.2% 25.0% 9.6% -99.4% 0.0%   Added value   0.0 956.3 1,404.9 5,032.7 6,310.1 6,151.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 270 -100 -82 -57 618 -1,184 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   0.0% 39.2% 24.3% 50.8% 48.8% 41.1% 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 %   0.0% 15.7% 29.8% 84.3% 64.0% 52.5% 0.0% 0.0%   ROI %   0.0% 19.3% 43.5% 175.3% 131.9% 105.4% 0.0% 0.0%   ROE %   0.0% 94.2% 93.1% 136.4% 102.8% 93.4% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 11.8% 43.5% 49.4% 47.3% 39.7% 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, %   0.0% 258.6% -174.6% -54.2% -12.9% -63.9% 0.0% 0.0%   Gearing %   0.0% 585.7% 0.0% 0.0% 0.0% 29.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.7% 3.2% 0.0% 0.0% 0.1% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 5.3 1.7 1.9 1.9 1.5 0.0 0.0   Current Ratio   0.0 5.3 1.7 1.9 1.9 1.5 0.0 0.0   Cash and cash equivalent   0.0 1,598.4 2,452.8 2,729.6 813.4 5,295.2 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 4,521.1 1,130.5 4,070.9 4,908.8 3,632.0 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  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 239 140 419 394 324 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 239 140 419 395 324 0 0   EBIT / employee   0 231 133 413 389 310 0 0   Net earnings / employee   0 164 95 320 302 242 0 0