Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKBET 2P 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  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4%   Bankruptcy risk   2.9% 8.9% 4.3% 13.3% 24.0% 19.2% 20.4% 16.1%   Credit score (0-100)   61 30 49 18 3 6 5 10   Credit rating   BBB BB BBB BB B B B BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   74.8 -32.5 82.9 18.0 -15.3 -10.5 0.0 0.0   EBITDA   23.1 -89.5 42.9 -27.0 -60.3 -10.5 0.0 0.0   EBIT   60.7 -389 27.9 -145 -64.3 -10.5 0.0 0.0   Pre-tax profit (PTP)   -0.6 -454.3 -27.1 -171.0 -68.0 -12.7 0.0 0.0   Net earnings   5.8 -354.3 -21.1 -120.9 -68.0 -9.9 0.0 0.0   Pre-tax profit without non-rec. items   -0.6 -454 -27.1 -171 -68.0 -12.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Tangible assets total   1,550 1,250 1,250 50.0 0.0 0.0 0.0 0.0   Shareholders equity total   130 275 254 133 65.2 55.3 -145 -145   Interest-bearing liabilities   1,289 903 930 84.5 72.2 23.9 145 145   Balance sheet total (assets)   1,598 1,309 1,296 239 147 89.2 0.0 0.0   Net Debt   1,289 889 902 -89.1 -29.2 -16.5 145 145     See the entire balance sheet 1000.0 Volume  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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   74.8 -32.5 82.9 18.0 -15.3 -10.5 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -78.3% 0.0% 31.2% 0.0% 0.0%   Employees   1 1 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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)   1,598 1,309 1,296 239 147 89 0 0   Balance sheet change%   0.0% -18.1% -1.0% -81.6% -38.2% -39.5% -100.0% 0.0%   Added value   60.7 -389.5 27.9 -144.7 -64.3 -10.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,550 -300 0 -1,200 -50 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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 (%)   81.1% 1,197.7% 33.7% -803.2% 421.4% 100.0% 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 %   3.8% -26.8% 2.1% -18.9% -33.3% -8.9% 0.0% 0.0%   ROI %   3.9% -27.7% 2.2% -19.6% -36.2% -9.7% 0.0% 0.0%   ROE %   4.5% -175.1% -8.0% -62.4% -68.6% -16.4% 0.0% 0.0%   1000.0 Solidity  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Equity ratio %   8.1% 21.0% 19.6% 55.8% 44.2% 62.0% -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, %   5,571.3% -993.3% 2,100.9% 330.1% 48.5% 157.5% 0.0% 0.0%   Gearing %   994.9% 328.0% 365.8% 63.4% 110.7% 43.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.5% 5.9% 6.0% 5.2% 4.8% 4.6% 0.0% 0.0%   1000.0 Liquidity  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Quick Ratio   0.1 0.3 0.2 1.8 1.2 1.3 0.0 0.0   Current Ratio   0.1 0.3 0.2 1.8 1.8 2.6 0.0 0.0   Cash and cash equivalent   0.0 13.9 28.0 173.6 101.4 40.5 0.0 0.0   1000.0 Capital use efficiency  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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   -475.2 -121.0 -174.6 83.2 65.2 55.3 -72.3 -72.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   61 -389 28 -145 -64 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   23 -89 43 -27 -60 0 0 0   EBIT / employee   61 -389 28 -145 -64 0 0 0   Net earnings / employee   6 -354 -21 -121 -68 0 0 0