Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

3TOW 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   1.0% 1.8% 1.7% 1.6% 1.5% 2.2% 11.6% 11.4%   Credit score (0-100)   87 72 73 74 76 65 21 21   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   90.5 0.7 1.4 3.6 6.5 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   313 310 313 314 284 220 0.0 0.0   EBITDA   313 310 313 314 284 220 0.0 0.0   EBIT   913 310 313 293 284 20.2 0.0 0.0   Pre-tax profit (PTP)   740.9 148.5 149.4 86.7 112.2 -195.4 0.0 0.0   Net earnings   577.8 115.8 116.8 66.9 87.5 -152.5 0.0 0.0   Pre-tax profit without non-rec. items   741 148 149 86.7 112 -195 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   6,400 6,400 6,400 6,400 6,400 6,200 0.0 0.0   Shareholders equity total   1,442 1,450 1,457 1,411 1,384 1,113 866 866   Interest-bearing liabilities   4,552 4,502 4,499 4,622 4,587 4,724 0.0 0.0   Balance sheet total (assets)   6,471 6,409 6,405 6,464 6,400 6,212 866 866   Net Debt   4,485 4,502 4,499 4,558 4,587 4,724 -866 -866     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   313 310 313 314 284 220 0.0 0.0   Gross profit growth   7.3% -0.9% 1.0% 0.4% -9.7% -22.4% -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)   6,471 6,409 6,405 6,464 6,400 6,212 866 866   Balance sheet change%   3.5% -1.0% -0.1% 0.9% -1.0% -2.9% -86.1% 0.0%   Added value   912.8 309.9 313.1 293.2 283.9 20.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   600 0 0 0 0 -200 -6,200 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 (%)   291.8% 100.0% 100.0% 93.3% 100.0% 9.2% 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 %   14.3% 4.8% 4.9% 4.6% 4.4% 0.3% 0.0% 0.0%   ROI %   14.5% 4.9% 4.9% 4.6% 4.4% 0.3% 0.0% 0.0%   ROE %   47.9% 8.0% 8.0% 4.7% 6.3% -12.2% 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 %   22.3% 22.6% 22.7% 21.8% 21.6% 17.9% 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, %   1,433.8% 1,452.8% 1,437.2% 1,450.1% 1,615.8% 2,145.8% 0.0% 0.0%   Gearing %   315.6% 310.5% 308.9% 327.6% 331.5% 424.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 3.6% 3.7% 4.5% 3.7% 4.6% 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   0.1 0.0 0.0 0.2 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.0 0.0 0.2 0.0 0.0 0.0 0.0   Cash and cash equivalent   66.9 0.0 0.0 63.5 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   -465.9 -622.0 -814.1 -298.1 -1,738.7 -1,960.6 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   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