Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CE PROPERTY 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 2017/6 2017 2018/6 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   28.9% 19.8% 9.3% 14.3% 14.0% 13.1% 10.6% 10.6%   Credit score (0-100)   4 7 28 16 16 16 22 22   Credit rating   B B BB BB BB BB BB 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 2017/6 2017 2018/6 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   530 -13.4 -59.2 0.0 0.0 0.0 0.0 0.0   EBITDA   530 -13.4 -59.2 -44.6 -31.0 -24.8 0.0 0.0   EBIT   18,031 -13.4 -59.2 -44.6 -31.0 -24.8 0.0 0.0   Pre-tax profit (PTP)   17,759.1 50.3 -37.8 10.9 107.3 132.3 0.0 0.0   Net earnings   14,668.9 -841.3 -16.3 129.8 95.5 25.2 0.0 0.0   Pre-tax profit without non-rec. items   17,759 50.3 -37.8 10.9 107 132 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/6 2017 2018/6 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   16,866 16,025 5,250 5,380 5,476 5,501 5,461 5,461   Interest-bearing liabilities   0.0 790 10,770 11.7 11.7 11.7 0.0 0.0   Balance sheet total (assets)   26,495 16,876 16,047 5,413 5,539 5,588 5,461 5,461   Net Debt   -26,369 -16,084 -5,275 -977 7.3 8.3 -5,461 -5,461     See the entire balance sheet 1000.0 Volume  2016 2017/6 2017 2018/6 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   530 -13.4 -59.2 0.0 0.0 0.0 0.0 0.0   Gross profit growth   0.0% 0.0% -341.5% 0.0% 0.0% 0.0% 0.0% 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)   26,495 16,876 16,047 5,413 5,539 5,588 5,461 5,461   Balance sheet change%   0.0% -36.3% -4.9% -66.3% 2.3% 0.9% -2.3% 0.0%   Added value   18,030.5 -13.4 -59.2 -44.6 -31.0 -24.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 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 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2016 2017/6 2017 2018/6 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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 (%)   3,402.9% 100.0% 100.0% 0.0% 0.0% 0.0% 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 %   68.1% 0.3% -0.2% 0.1% 2.0% 2.4% 0.0% 0.0%   ROI %   106.9% 0.4% -0.2% 0.1% 2.0% 2.4% 0.0% 0.0%   ROE %   87.0% -5.1% -0.2% 2.4% 1.8% 0.5% 0.0% 0.0%   1000.0 Solidity  2016 2017/6 2017 2018/6 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   63.7% 95.0% 32.7% 99.4% 98.9% 98.4% 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, %   -4,976.6% 119,883.5% 8,905.1% 2,189.5% -23.5% -33.5% 0.0% 0.0%   Gearing %   0.0% 4.9% 205.1% 0.2% 0.2% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.9% 0.0% 0.0% 26.9% 5.9% 0.0% 0.0%   1000.0 Liquidity  2016 2017/6 2017 2018/6 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   2.8 19.8 1.5 165.4 88.0 63.9 0.0 0.0   Current Ratio   2.8 19.8 1.5 165.4 88.0 63.9 0.0 0.0   Cash and cash equivalent   26,368.6 16,874.0 16,044.5 988.4 4.4 3.4 0.0 0.0   1000.0 Capital use efficiency  2016 2017/6 2017 2018/6 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   16,865.9 16,024.7 5,250.5 5,380.3 5,475.8 5,501.0 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  2016 2017/6 2017 2018/6 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   18,031 -13 -59 -45 -31 -25 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   530 -13 -59 -45 -31 -25 0 0   EBIT / employee   18,031 -13 -59 -45 -31 -25 0 0   Net earnings / employee   14,669 -841 -16 130 95 25 0 0