Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PL EJENDOMSINVEST 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   2.7% 2.7% 3.9% 2.8% 3.1% 3.1% 17.7% 17.7%   Credit score (0-100)   62 62 50 58 56 55 9 9   Credit rating   BBB BBB BBB 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)  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   143 304 164 123 242 271 0.0 0.0   EBITDA   143 304 69.0 123 242 271 0.0 0.0   EBIT   117 276 40.0 100 167 211 0.0 0.0   Pre-tax profit (PTP)   15.0 177.0 -116.0 -91.0 48.0 32.8 0.0 0.0   Net earnings   12.0 138.0 -125.0 -72.0 36.0 24.2 0.0 0.0   Pre-tax profit without non-rec. items   15.0 177 -116 -91.0 48.0 32.8 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   3,213 3,246 3,652 3,907 3,833 3,773 0.0 0.0   Shareholders equity total   374 512 387 315 351 375 250 250   Interest-bearing liabilities   1,180 1,154 2,255 3,446 3,203 3,118 0.0 0.0   Balance sheet total (assets)   3,298 3,248 4,684 3,993 3,873 3,836 250 250   Net Debt   1,180 1,154 1,259 3,435 3,203 3,118 -250 -250     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   143 304 164 123 242 271 0.0 0.0   Gross profit growth   140.3% 112.6% -46.1% -25.0% 96.7% 11.9% -100.0% 0.0%   Employees   1 1 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)   3,298 3,248 4,684 3,993 3,873 3,836 250 250   Balance sheet change%   -0.1% -1.5% 44.2% -14.8% -3.0% -0.9% -93.5% 0.0%   Added value   143.0 304.0 69.0 123.0 190.0 270.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -52 5 377 232 -149 -119 -3,773 0   Net sales trend   0.0 0.0 0.0 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 %   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 (%)   81.8% 90.8% 24.4% 81.3% 69.0% 78.0% 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 %   3.5% 8.4% 1.0% 2.3% 4.2% 5.5% 0.0% 0.0%   ROI %   5.3% 17.1% 1.9% 3.1% 4.5% 5.9% 0.0% 0.0%   ROE %   3.3% 31.2% -27.8% -20.5% 10.8% 6.7% 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 %   11.3% 15.8% 8.3% 7.9% 9.1% 9.8% 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, %   825.2% 379.6% 1,824.6% 2,792.7% 1,323.6% 1,151.0% 0.0% 0.0%   Gearing %   315.5% 225.4% 582.7% 1,094.0% 912.5% 830.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.6% 8.5% 9.2% 6.7% 3.6% 5.6% 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 0.0 0.5 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.5 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 996.0 11.0 0.0 0.0 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   -1,761.0 -1,798.0 -1,230.0 -2,007.0 -2,211.0 -2,340.1 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 2018/12 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   143 304 69 123 190 271 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   143 304 69 123 242 271 0 0   EBIT / employee   117 276 40 100 167 211 0 0   Net earnings / employee   12 138 -125 -72 36 24 0 0