Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DK3 Ejendomme 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 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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   1.3% 1.4% 0.8% 2.8% 2.6% 4.1% 8.3% 8.1%   Credit score (0-100)   83 79 92 58 61 48 30 30   Credit rating   A A AA BBB BBB BBB BB BB   Credit limit (kDKK)   209.9 74.0 1,913.3 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)  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 2,287 0 0 0 0 0   Gross profit   1,038 993 840 915 995 661 0.0 0.0   EBITDA   3,638 993 840 915 995 661 0.0 0.0   EBIT   2,338 993 2,040 -535 -625 -1,219 0.0 0.0   Pre-tax profit (PTP)   2,070.1 540.4 1,446.9 -1,190.7 -1,249.0 -1,847.4 0.0 0.0   Net earnings   1,350.7 685.5 1,076.3 -949.6 -974.2 -1,441.0 0.0 0.0   Pre-tax profit without non-rec. items   2,070 540 1,447 -1,191 -1,249 -1,847 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   38,200 38,700 39,900 38,450 36,880 35,000 0.0 0.0   Shareholders equity total   10,804 11,490 12,566 11,616 10,642 9,201 9,151 9,151   Interest-bearing liabilities   26,623 28,820 44,906 24,056 24,231 23,667 0.0 0.0   Balance sheet total (assets)   40,974 43,880 61,189 39,142 37,843 35,384 9,151 9,151   Net Debt   26,567 28,818 26,578 24,056 24,229 23,654 -9,151 -9,151     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 2,287 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,038 993 840 915 995 661 0.0 0.0   Gross profit growth   2,445.2% -4.3% -15.4% 9.0% 8.7% -33.5% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   -100.0% 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)   40,974 43,880 61,189 39,142 37,843 35,384 9,151 9,151   Balance sheet change%   19.5% 7.1% 39.4% -36.0% -3.3% -6.5% -74.1% 0.0%   Added value   2,338.3 993.3 2,039.9 -534.5 -625.1 -1,218.5 0.0 0.0   Added value %   0.0% 0.0% 89.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,500 500 1,200 -1,450 -1,570 -1,880 -35,000 0   Net sales trend   0.0 0.0 0.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 -2.0 -3.0 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% 36.7% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 89.2% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   225.2% 100.0% 242.9% -58.4% -62.8% -184.2% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 47.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% -5.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 63.3% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   6.2% 2.6% 4.0% -0.8% -1.6% -3.3% 0.0% 0.0%   ROI %   6.3% 2.7% 4.1% -0.8% -1.7% -3.4% 0.0% 0.0%   ROE %   13.3% 6.2% 8.9% -7.9% -8.8% -14.5% 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 %   26.4% 26.2% 20.5% 29.7% 28.1% 26.0% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 2,006.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 1,205.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   730.2% 2,901.3% 3,164.5% 2,627.6% 2,435.4% 3,576.1% 0.0% 0.0%   Gearing %   246.4% 250.8% 357.4% 207.1% 227.7% 257.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 2.1% 1.7% 2.3% 2.6% 2.6% 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   0.2 0.3 1.6 0.2 0.3 0.1 0.0 0.0   Current Ratio   0.2 0.3 1.6 0.2 0.3 0.1 0.0 0.0   Cash and cash equivalent   56.1 1.3 18,327.6 0.6 1.5 12.9 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 34.2 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% 930.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -9,043.9 -9,818.5 8,258.9 -2,258.0 -2,701.2 -3,364.3 0.0 0.0   Net working capital %   0.0% 0.0% 361.1% 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   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