CVR number 33266561
Industry 68.1000 Buying and selling of own real estate

EM ESTATE ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  1.1% 1.1% 1.1% 1.1% 1.1%  
Bankruptcy risk  4.1% 4.4% 4.3% 4.8% 5.0%  
Credit score (0-100)  50 47 46 45 43  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  159 157 146 124 113  
EBITDA  159 157 146 124 113  
EBIT  90.0 88.0 77.0 51.0 40.2  
Pre-tax profit (PTP)  67.0 79.0 66.0 -4.0 -66.8  
Net earnings  37.0 46.0 36.0 -20.0 -68.3  
Pre-tax profit without non-rec. items  67.0 79.0 66.0 -4.0 -66.8  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  2,830 2,761 2,692 3,750 3,676  
Shareholders equity total  1,144 1,190 1,226 1,206 1,138  
Interest-bearing liabilities  1,512 1,438 1,363 2,380 2,381  
Balance sheet total (assets)  2,978 2,976 2,953 3,989 3,876  
Net Debt  1,364 1,234 1,127 2,166 2,189  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  159 157 146 124 113  
Gross profit growth  10.4% -1.3% -7.0% -15.1% -8.8%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  2,978 2,976 2,953 3,989 3,876  
Balance sheet change%  -14.4% -0.1% -0.8% 35.1% -2.8%  
Added value  159.0 157.0 146.0 120.0 113.1  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -138 -138 -138 985 -147  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  56.6% 56.1% 52.7% 41.1% 35.5%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  2.8% 3.0% 2.6% 1.5% 1.0%  
ROI %  2.8% 3.0% 2.8% 1.6% 1.1%  
ROE %  3.3% 3.9% 3.0% -1.6% -5.8%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  38.4% 40.0% 41.5% 30.2% 29.4%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  857.9% 786.0% 771.9% 1,746.8% 1,935.2%  
Gearing %  132.2% 120.8% 111.2% 197.3% 209.2%  
Net interest  0 0 0 0 0  
Financing costs %  1.3% 0.6% 0.8% 2.9% 4.5%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  1.2 1.5 2.1 0.2 0.2  
Current Ratio  1.2 1.5 2.1 0.2 0.2  
Cash and cash equivalent  148.0 204.0 236.0 214.0 191.4  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  24.0 70.0 138.0 -969.0 -1,056.2  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0