Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mørch 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   4.2% 3.8% 3.0% 2.8% 3.1% 3.0% 11.0% 11.0%   Credit score (0-100)   50 52 57 57 56 57 22 22   Credit rating   BBB BBB BBB BBB BBB BBB 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)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   265 274 360 361 379 411 0.0 0.0   EBITDA   265 274 360 361 379 411 0.0 0.0   EBIT   201 210 296 259 201 231 0.0 0.0   Pre-tax profit (PTP)   148.3 154.3 249.4 29.5 71.3 111.5 0.0 0.0   Net earnings   115.3 119.9 195.1 22.3 56.2 87.0 0.0 0.0   Pre-tax profit without non-rec. items   148 154 249 29.5 71.3 112 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   2,848 2,784 2,720 6,515 6,337 6,249 0.0 0.0   Shareholders equity total   793 913 1,108 1,130 1,186 1,273 1,148 1,148   Interest-bearing liabilities   1,501 1,782 1,403 5,759 4,837 4,725 0.0 0.0   Balance sheet total (assets)   3,068 3,085 3,267 7,268 6,410 6,363 1,148 1,148   Net Debt   1,406 1,606 1,101 5,033 4,785 4,631 -1,148 -1,148     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   265 274 360 361 379 411 0.0 0.0   Gross profit growth   -2.7% 3.4% 31.4% 0.4% 4.9% 8.4% -100.0% 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)   3,068 3,085 3,267 7,268 6,410 6,363 1,148 1,148   Balance sheet change%   1.6% 0.6% 5.9% 122.4% -11.8% -0.7% -82.0% 0.0%   Added value   264.9 273.8 359.7 361.0 302.6 410.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -383 -128 -128 3,693 -356 -267 -6,249 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   75.9% 76.7% 82.2% 71.7% 53.0% 56.4% 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 %   6.6% 6.8% 9.5% 4.9% 2.9% 3.6% 0.0% 0.0%   ROI %   6.8% 7.1% 10.0% 5.1% 3.0% 3.7% 0.0% 0.0%   ROE %   15.7% 14.1% 19.3% 2.0% 4.9% 7.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   26.1% 29.9% 34.3% 29.3% 34.1% 35.7% 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, %   530.6% 586.5% 306.1% 1,394.3% 1,263.3% 1,128.1% 0.0% 0.0%   Gearing %   189.4% 195.2% 126.6% 509.6% 407.7% 371.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 3.4% 3.4% 6.4% 2.4% 2.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.8 0.5 1.3 0.6 0.1 0.2 0.0 0.0   Current Ratio   0.7 0.5 1.2 0.6 0.1 0.2 0.0 0.0   Cash and cash equivalent   95.7 175.8 301.9 726.7 52.0 93.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -74.1 -361.5 100.7 -513.3 -490.3 -462.2 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   265 274 360 361 303 411 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   265 274 360 361 379 411 0 0   EBIT / employee   201 210 296 259 201 231 0 0   Net earnings / employee   115 120 195 22 56 87 0 0