Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET BB 38 ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   1.0% 0.9% 0.9% 0.7% 2.1% 1.0% 6.5% 6.5%   Credit score (0-100)   89 91 89 95 66 86 37 37   Credit rating   A A A AA BBB A BBB BBB   Credit limit (kDKK)   504.4 454.9 501.0 782.5 0.5 607.8 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   790 0 0 0 0 0 0 0   Gross profit   630 821 600 628 -456 834 0.0 0.0   EBITDA   12,062 821 1,600 628 -456 834 0.0 0.0   EBIT   6,346 821 1,100 1,928 2,399 885 0.0 0.0   Pre-tax profit (PTP)   6,083.8 385.0 941.7 1,747.9 2,176.0 649.8 0.0 0.0   Net earnings   4,745.4 300.3 734.5 1,363.4 1,697.3 506.7 0.0 0.0   Pre-tax profit without non-rec. items   6,084 385 942 1,748 2,176 650 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   15,400 15,400 15,900 17,200 20,350 20,401 0.0 0.0   Shareholders equity total   5,048 5,349 6,083 7,447 9,144 9,651 9,451 9,451   Interest-bearing liabilities   7,142 6,802 5,911 6,277 7,214 4,754 0.0 0.0   Balance sheet total (assets)   15,673 15,719 16,121 19,683 23,804 20,715 9,451 9,451   Net Debt   6,878 6,684 5,893 6,271 6,765 4,729 -9,451 -9,451     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   790 0 0 0 0 0 0 0   Net sales growth   9.7% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   630 821 600 628 -456 834 0.0 0.0   Gross profit growth   11.3% 30.2% -26.9% 4.7% 0.0% 0.0% -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)   15,673 15,719 16,121 19,683 23,804 20,715 9,451 9,451   Balance sheet change%   51.7% 0.3% 2.6% 22.1% 20.9% -13.0% -54.4% 0.0%   Added value   6,346.0 820.5 1,099.6 1,927.9 2,399.3 885.0 0.0 0.0   Added value %   803.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,716 0 500 1,300 3,150 51 -20,401 0   Net sales trend   1.0 -1.0 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 %   1,526.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   803.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   1,007.2% 100.0% 183.4% 307.1% -526.5% 106.1% 0.0% 0.0%   Net Earnings %   600.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   1,324.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   770.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   48.8% 5.2% 6.9% 10.8% 11.0% 4.0% 0.0% 0.0%   ROI %   51.1% 5.3% 7.0% 11.0% 12.5% 4.8% 0.0% 0.0%   ROE %   177.4% 5.8% 12.9% 20.2% 20.5% 5.4% 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 %   32.2% 34.0% 37.7% 37.8% 38.4% 46.6% 100.0% 100.0%   Relative indebtedness %   1,197.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   1,164.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   57.0% 814.6% 368.4% 998.7% -1,484.4% 567.0% 0.0% 0.0%   Gearing %   141.5% 127.2% 97.2% 84.3% 78.9% 49.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 6.3% 2.5% 3.0% 3.3% 3.9% 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   0.2 0.2 0.3 1.8 1.3 0.7 0.0 0.0   Current Ratio   0.2 0.2 0.3 1.8 1.3 0.7 0.0 0.0   Cash and cash equivalent   264.1 118.0 18.2 6.3 448.9 25.7 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 %   34.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -1,285.7 -973.7 -517.8 1,082.2 782.8 -113.3 0.0 0.0   Net working capital %   -162.7% 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