Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

M. L. Ejendomme 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.7% 0.6% 0.6% 0.7% 0.5% 0.5% 7.8% 7.8%   Credit score (0-100)   95 98 96 92 99 99 31 31   Credit rating   AA AA AA AA AAA AAA BB BB   Credit limit (kDKK)   1,559.0 1,748.6 1,864.6 5,097.4 6,839.9 6,498.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,257 3,647 2,323 3,288 4,627 5,710 0.0 0.0   EBITDA   3,257 3,647 2,323 3,288 4,627 5,710 0.0 0.0   EBIT   4,957 3,647 3,323 33,288 17,627 3,710 0.0 0.0   Pre-tax profit (PTP)   3,896.1 2,290.8 2,486.7 32,530.3 22,966.9 2,528.7 0.0 0.0   Net earnings   3,039.0 1,786.4 1,940.1 25,373.8 17,907.4 1,972.6 0.0 0.0   Pre-tax profit without non-rec. items   3,896 2,291 2,487 32,530 22,967 2,529 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   73,800 73,800 76,000 106,000 119,000 117,000 0.0 0.0   Shareholders equity total   14,047 15,834 17,774 43,148 61,055 63,028 47,028 47,028   Interest-bearing liabilities   49,138 46,979 45,723 56,013 46,640 45,384 0.0 0.0   Balance sheet total (assets)   75,470 75,847 76,775 119,548 133,085 132,504 47,028 47,028   Net Debt   48,464 46,979 45,723 56,013 46,640 45,384 -47,028 -47,028     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   3,257 3,647 2,323 3,288 4,627 5,710 0.0 0.0   Gross profit growth   -34.5% 12.0% -36.3% 41.5% 40.7% 23.4% -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)   75,470 75,847 76,775 119,548 133,085 132,504 47,028 47,028   Balance sheet change%   2.4% 0.5% 1.2% 55.7% 11.3% -0.4% -64.5% 0.0%   Added value   4,957.0 3,646.5 3,323.4 33,288.3 17,627.0 3,710.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,700 0 2,200 30,000 13,000 -2,000 -117,000 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   152.2% 100.0% 143.0% 1,012.3% 381.0% 65.0% 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 %   7.1% 4.9% 4.5% 34.0% 19.1% 3.4% 0.0% 0.0%   ROI %   7.2% 5.0% 4.6% 34.4% 19.4% 3.4% 0.0% 0.0%   ROE %   12.2% 12.0% 11.5% 83.3% 34.4% 3.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   18.6% 21.0% 23.2% 36.1% 45.9% 47.6% 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, %   1,488.0% 1,288.3% 1,967.9% 1,703.4% 1,008.0% 794.8% 0.0% 0.0%   Gearing %   349.8% 296.7% 257.2% 129.8% 76.4% 72.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 3.0% 2.0% 1.7% 2.2% 4.3% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.2 0.3 0.0 1.9 2.1 2.6 0.0 0.0   Current Ratio   0.2 0.2 0.0 1.9 2.1 2.6 0.0 0.0   Cash and cash equivalent   673.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   -4,543.9 -4,103.3 -5,783.8 6,167.3 7,274.2 9,648.2 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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