CVR number 38458140
Industry 68.2040 Renting and operating of own or leased real estate

EMR Ejendomme 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  0.3% 0.3% 0.3% 0.3% 0.3%  
Bankruptcy risk  1.7% 2.2% 2.3% 1.3% 1.0%  
Credit score (0-100)  74 66 64 80 84  
Credit rating  A BBB BBB A A  
Credit limit (kDKK)  0.2 0.0 0.0 9.6 37.8  
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  111 68.1 148 442 653  
EBITDA  60.0 68.1 148 442 653  
EBIT  85.3 68.1 143 432 628  
Pre-tax profit (PTP)  32.8 4.3 53.1 125.7 149.4  
Net earnings  20.0 3.4 41.4 96.4 113.3  
Pre-tax profit without non-rec. items  32.8 4.3 53.1 126 149  
 
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  1,816 1,841 3,013 6,353 12,220  
Shareholders equity total  129 157 199 295 408  
Interest-bearing liabilities  1,610 1,640 2,640 5,945 11,584  
Balance sheet total (assets)  1,820 1,866 3,014 6,450 12,297  
Net Debt  1,610 1,640 2,640 5,945 11,584  
 
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  111 68.1 148 442 653  
Gross profit growth  -17.0% -38.4% 117.0% 199.3% 47.6%  
Employees  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)  1,820 1,866 3,014 6,450 12,297  
Balance sheet change%  27.7% 2.6% 61.5% 114.0% 90.7%  
Added value  85.3 68.1 147.8 436.5 652.8  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  391 25 1,167 3,329 5,843  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  3.0 4.0 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 (%)  77.1% 100.0% 96.8% 97.6% 96.1%  
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 %  5.3% 3.7% 5.9% 9.1% 6.7%  
ROI %  5.5% 3.9% 6.2% 9.5% 6.9%  
ROE %  16.9% 2.3% 23.3% 39.0% 32.2%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  7.1% 8.4% 6.6% 4.6% 3.3%  
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, %  2,682.2% 2,407.1% 1,786.3% 1,343.8% 1,774.6%  
Gearing %  1,251.1% 1,042.4% 1,328.9% 2,014.7% 2,836.9%  
Net interest  0 0 0 0 0  
Financing costs %  3.7% 3.9% 4.2% 7.1% 5.5%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  0.0 0.0 0.0 0.0 0.0  
Current Ratio  0.0 0.0 0.0 0.0 0.0  
Cash and cash equivalent  0.0 0.0 0.0 0.0 0.0  

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  -1,687.5 -1,684.1 -2,814.5 -3,010.7 -7,606.7  
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 65,277  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 65,277  
EBIT / employee  0 0 0 0 62,752  
Net earnings / employee  0 0 0 0 11,325