Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MØLLEHØJ EJENDOMSANPARTSSELSKAB 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1% 1.1%   Bankruptcy risk   3.8% 3.2% 4.1% 2.1% 2.6% 3.2% 17.5% 17.5%   Credit score (0-100)   53 56 49 66 61 55 9 9   Credit rating   BBB BBB BBB A BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.2 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   69.0 496 663 283 244 4,083 0.0 0.0   EBITDA   69.0 -8.4 -1,207 283 244 -175 0.0 0.0   EBIT   -231 -308 -1,325 201 162 -175 0.0 0.0   Pre-tax profit (PTP)   -811.0 -758.9 -1,794.5 -267.6 -483.4 3,248.4 0.0 0.0   Net earnings   -989.0 -925.7 -1,140.4 -198.3 -344.9 3,248.4 0.0 0.0   Pre-tax profit without non-rec. items   -811 -759 -1,794 -268 -483 3,248 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   13,345 13,046 16,200 15,938 15,675 6,567 0.0 0.0   Shareholders equity total   2,443 1,611 2,760 2,421 1,935 316 35.2 35.2   Interest-bearing liabilities   10,829 10,899 11,846 11,958 11,683 6,390 0.0 0.0   Balance sheet total (assets)   16,010 15,008 16,392 16,090 15,743 7,416 35.2 35.2   Net Debt   10,770 10,882 11,842 11,944 11,683 6,390 -35.2 -35.2     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   69.0 496 663 283 244 4,083 0.0 0.0   Gross profit growth   -77.3% 619.6% 33.5% -57.3% -13.9% 1,574.8% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 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)   16,010 15,008 16,392 16,090 15,743 7,416 35 35   Balance sheet change%   -18.0% -6.3% 9.2% -1.8% -2.2% -52.9% -99.5% 0.0%   Added value   69.0 -8.4 -1,207.1 283.3 243.8 -174.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -600 -599 748 2,085 -345 -2,937 -12,879 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 1.0 2.0 -1.0 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 (%)   -334.8% -62.0% -199.9% 71.0% 66.3% -4.3% 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 %   -1.3% -2.0% -8.4% 1.2% 1.0% 35.3% 0.0% 0.0%   ROI %   -1.6% -2.4% -9.2% 1.3% 1.1% 37.6% 0.0% 0.0%   ROE %   -33.7% -45.7% -52.2% -7.7% -15.8% 288.6% 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 %   15.3% 10.7% 16.8% 15.0% 12.3% 25.8% 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, %   15,608.7% -129,472.4% -981.1% 4,216.6% 4,792.1% -3,660.8% 0.0% 0.0%   Gearing %   443.3% 676.3% 429.3% 494.0% 603.7% 2,019.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.9% 4.2% 4.1% 3.9% 5.5% 9.2% 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   0.4 0.7 0.3 0.2 0.0 0.4 0.0 0.0   Current Ratio   0.4 0.7 0.3 0.2 0.1 0.4 0.0 0.0   Cash and cash equivalent   59.0 16.7 3.5 14.0 0.1 0.0 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   -3,358.0 -696.9 -535.2 -709.1 -736.7 -1,275.7 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   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