Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GE 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   3.0% 1.5% 1.2% 1.3% 1.4% 1.2% 9.3% 9.3%   Credit score (0-100)   59 77 82 78 77 80 27 27   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 9.7 109.8 55.1 30.3 137.0 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   496 452 488 442 505 581 0.0 0.0   EBITDA   64.0 355 221 304 360 330 0.0 0.0   EBIT   62.6 852 1,724 1,241 785 1,024 0.0 0.0   Pre-tax profit (PTP)   -302.3 636.7 1,422.6 951.1 444.8 665.0 0.0 0.0   Net earnings   -249.4 495.5 881.7 1,020.6 340.3 512.7 0.0 0.0   Pre-tax profit without non-rec. items   -302 637 1,423 951 445 665 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   13,675 15,268 17,174 19,694 21,344 23,157 0.0 0.0   Shareholders equity total   2,446 2,890 3,771 4,792 5,132 5,645 5,595 5,595   Interest-bearing liabilities   10,289 11,344 11,659 13,206 14,483 15,302 0.0 0.0   Balance sheet total (assets)   13,802 15,467 17,290 19,909 21,701 23,409 5,595 5,595   Net Debt   10,196 11,208 11,603 13,063 14,187 15,128 -5,595 -5,595     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   496 452 488 442 505 581 0.0 0.0   Gross profit growth   129.8% -8.9% 8.1% -9.5% 14.3% 15.1% -100.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   0.0% -50.0% 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)   13,802 15,467 17,290 19,909 21,701 23,409 5,595 5,595   Balance sheet change%   -6.0% 12.1% 11.8% 15.1% 9.0% 7.9% -76.1% 0.0%   Added value   64.0 855.3 1,728.8 1,245.7 789.2 1,036.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   274 1,590 1,901 2,515 1,646 1,800 -23,157 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   12.6% 188.6% 353.1% 280.8% 155.3% 176.1% 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 %   0.5% 5.8% 10.5% 6.7% 3.8% 4.5% 0.0% 0.0%   ROI %   0.5% 6.0% 10.8% 6.8% 3.9% 4.7% 0.0% 0.0%   ROE %   -9.6% 18.6% 26.5% 23.8% 6.9% 9.5% 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 %   17.8% 19.0% 22.2% 24.5% 24.2% 24.7% 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, %   15,929.1% 3,154.6% 5,257.6% 4,301.2% 3,940.0% 4,581.4% 0.0% 0.0%   Gearing %   420.7% 392.5% 309.1% 275.6% 282.2% 271.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 2.0% 2.6% 2.3% 2.5% 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   93.1 135.3 55.7 142.9 296.1 173.7 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   -7,672.4 -8,636.1 -9,207.5 -9,086.6 -9,756.2 -11,052.9 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   32 855 1,729 1,246 789 1,036 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   32 355 221 304 360 330 0 0   EBIT / employee   31 852 1,724 1,241 785 1,024 0 0   Net earnings / employee   -125 496 882 1,021 340 513 0 0