Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

POB 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.9% 0.8% 1.4% 1.7% 2.1% 2.3% 8.6% 8.4%   Credit score (0-100)   90 90 77 72 67 64 29 29   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   482.5 675.4 74.1 6.8 0.8 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   1,731 1,916 0 0 0 0 0 0   Gross profit   718 1,158 896 597 685 562 0.0 0.0   EBITDA   1,472 3,006 830 441 383 -193 0.0 0.0   EBIT   1,097 2,082 1,001 491 133 -43.5 0.0 0.0   Pre-tax profit (PTP)   883.0 1,922.0 961.2 441.5 87.9 207.6 0.0 0.0   Net earnings   674.0 1,499.0 765.1 347.9 68.5 55.3 0.0 0.0   Pre-tax profit without non-rec. items   883 1,922 961 442 87.9 208 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   14,944 13,810 12,470 12,000 11,550 6,010 0.0 0.0   Shareholders equity total   5,927 7,425 8,190 8,538 8,607 8,662 8,537 8,537   Interest-bearing liabilities   7,948 6,694 6,066 5,838 5,540 1,810 0.0 0.0   Balance sheet total (assets)   15,332 15,885 15,977 15,703 15,204 11,328 8,537 8,537   Net Debt   7,939 6,673 6,061 5,825 5,525 597 -8,537 -8,537     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   1,731 1,916 0 0 0 0 0 0   Net sales growth   4.8% 10.7% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   718 1,158 896 597 685 562 0.0 0.0   Gross profit growth   -16.0% 61.3% -22.6% -33.4% 14.8% -18.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   -99.9% 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)   15,332 15,885 15,977 15,703 15,204 11,328 8,537 8,537   Balance sheet change%   3.1% 3.6% 0.6% -1.7% -3.2% -25.5% -24.6% 0.0%   Added value   1,097.0 2,082.0 1,000.7 490.6 132.5 -43.5 0.0 0.0   Added value %   63.4% 108.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   534 -1,134 -1,340 -470 -450 -5,540 -6,010 0   Net sales trend   3.0 4.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A EBITDA %   85.0% 156.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   63.4% 108.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   152.8% 179.8% 111.7% 82.2% 19.3% -7.7% 0.0% 0.0%   Net Earnings %   38.9% 78.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   60.6% 126.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   51.0% 100.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   7.3% 13.4% 6.6% 3.4% 1.3% 2.3% 0.0% 0.0%   ROI %   7.8% 14.2% 7.0% 3.6% 1.3% 2.4% 0.0% 0.0%   ROE %   12.1% 22.5% 9.8% 4.2% 0.8% 0.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   38.7% 46.7% 51.3% 54.4% 56.6% 76.5% 100.0% 100.0%   Relative indebtedness %   503.8% 404.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   503.3% 403.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   539.3% 222.0% 729.8% 1,322.1% 1,444.4% -308.4% 0.0% 0.0%   Gearing %   134.1% 90.2% 74.1% 68.4% 64.4% 20.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 2.2% 1.5% 1.7% 2.0% 2.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.4 1.7 3.7 4.0 5.0 8.8 0.0 0.0   Current Ratio   0.4 1.7 3.7 4.0 5.0 8.8 0.0 0.0   Cash and cash equivalent   9.0 21.0 5.0 12.9 14.6 1,213.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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)   134.8 232.3 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   22.4% 108.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -689.0 834.0 2,568.4 2,776.9 2,923.5 4,714.7 0.0 0.0   Net working capital %   -39.8% 43.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   1,731 1,916 0 0 0 0 0 0   Added value / employee   1,097 2,082 1,001 491 133 -43 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,472 3,006 830 441 383 -193 0 0   EBIT / employee   1,097 2,082 1,001 491 133 -43 0 0   Net earnings / employee   674 1,499 765 348 69 55 0 0