Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

C & C 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.5% 1.7% 1.4% 1.7% 2.2% 1.9% 9.1% 9.1%   Credit score (0-100)   78 75 78 72 66 68 27 27   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   20.9 6.4 37.8 6.5 0.2 1.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   666 750 894 1,008 923 1,034 0.0 0.0   EBITDA   525 541 825 849 797 861 0.0 0.0   EBIT   613 464 639 282 555 390 0.0 0.0   Pre-tax profit (PTP)   542.2 425.2 603.3 186.9 500.1 246.7 0.0 0.0   Net earnings   432.3 341.6 476.0 166.0 400.4 155.4 0.0 0.0   Pre-tax profit without non-rec. items   542 425 603 187 500 247 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   14,708 14,630 14,444 13,902 13,659 13,188 0.0 0.0   Shareholders equity total   5,114 5,055 5,231 5,097 5,198 5,053 4,253 4,253   Interest-bearing liabilities   10,015 9,269 8,735 8,194 7,646 7,139 0.0 0.0   Balance sheet total (assets)   17,648 16,854 16,594 15,974 15,506 14,854 4,253 4,253   Net Debt   10,015 9,258 8,679 7,209 7,458 6,907 -4,253 -4,253     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   666 750 894 1,008 923 1,034 0.0 0.0   Gross profit growth   -30.2% 12.6% 19.2% 12.9% -8.5% 12.1% -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)   17,648 16,854 16,594 15,974 15,506 14,854 4,253 4,253   Balance sheet change%   1.7% -4.5% -1.5% -3.7% -2.9% -4.2% -71.4% 0.0%   Added value   613.1 463.5 639.4 282.4 554.8 389.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,137 52 -102 -245 854 -2,010 -13,188 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   92.1% 61.8% 71.5% 28.0% 60.1% 37.7% 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 %   4.1% 3.2% 4.3% 2.0% 4.0% 3.2% 0.0% 0.0%   ROI %   4.2% 3.3% 4.4% 2.1% 4.2% 3.4% 0.0% 0.0%   ROE %   8.8% 6.7% 9.3% 3.2% 7.8% 3.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   29.0% 30.0% 31.5% 31.9% 33.5% 34.0% 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, %   1,907.2% 1,709.8% 1,051.8% 848.9% 935.5% 802.5% 0.0% 0.0%   Gearing %   195.8% 183.4% 167.0% 160.7% 147.1% 141.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 1.4% 1.3% 1.7% 1.7% 3.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.7 1.6 2.2 1.8 1.6 1.6 0.0 0.0   Current Ratio   2.7 1.6 2.2 1.8 1.6 1.6 0.0 0.0   Cash and cash equivalent   0.0 11.1 55.4 984.8 187.8 232.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,852.6 797.8 1,162.0 950.9 663.7 641.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   613 464 639 282 555 390 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   525 541 825 849 797 861 0 0   EBIT / employee   613 464 639 282 555 390 0 0   Net earnings / employee   432 342 476 166 400 155 0 0