Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MDN 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 6.0% 6.0%   Bankruptcy risk   0.7% 0.6% 0.8% 0.8% 0.7% 0.6% 7.1% 7.1%   Credit score (0-100)   95 97 92 92 95 95 34 34   Credit rating   AA AA AA AA AA AA BBB BBB   Credit limit (kDKK)   644.2 647.2 585.9 1,015.6 1,146.3 1,177.7 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   612 780 1,031 949 1,136 1,554 0.0 0.0   EBITDA   184 390 579 287 479 964 0.0 0.0   EBIT   1,858 1,700 828 2,957 3,240 1,133 0.0 0.0   Pre-tax profit (PTP)   1,789.7 1,629.6 731.6 2,682.2 2,953.5 764.5 0.0 0.0   Net earnings   1,559.1 1,217.7 573.1 2,171.1 2,293.1 599.1 0.0 0.0   Pre-tax profit without non-rec. items   1,790 1,630 732 2,682 2,954 764 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   18,550 20,000 20,940 24,820 32,800 33,105 0.0 0.0   Shareholders equity total   6,169 5,755 6,328 8,499 10,792 11,391 10,891 10,891   Interest-bearing liabilities   12,481 13,606 13,293 17,002 18,903 18,742 0.0 0.0   Balance sheet total (assets)   20,231 21,334 21,780 28,134 32,925 33,521 10,891 10,891   Net Debt   12,433 13,272 13,216 13,717 18,858 18,334 -10,891 -10,891     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   612 780 1,031 949 1,136 1,554 0.0 0.0   Gross profit growth   -0.7% 27.6% 32.1% -8.0% 19.7% 36.8% -100.0% 0.0%   Employees   0 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)   20,231 21,334 21,780 28,134 32,925 33,521 10,891 10,891   Balance sheet change%   9.1% 5.5% 2.1% 29.2% 17.0% 1.8% -67.5% 0.0%   Added value   1,858.4 1,699.6 828.0 2,956.8 3,240.0 1,133.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,750 1,450 940 3,880 7,980 305 -33,105 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   303.9% 217.9% 80.3% 311.7% 285.3% 72.9% 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 %   9.7% 8.2% 3.9% 11.9% 11.1% 4.3% 0.0% 0.0%   ROI %   9.9% 8.4% 4.0% 12.2% 11.4% 4.4% 0.0% 0.0%   ROE %   28.9% 20.4% 9.5% 29.3% 23.8% 5.4% 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 %   30.5% 27.0% 29.1% 30.2% 32.8% 34.0% 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, %   6,747.6% 3,405.7% 2,280.7% 4,781.1% 3,939.5% 1,902.7% 0.0% 0.0%   Gearing %   202.3% 236.4% 210.1% 200.0% 175.2% 164.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.7% 0.5% 0.9% 1.8% 2.4% 3.5% 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   3.1 1.7 1.2 1.0 0.1 0.3 0.0 0.0   Current Ratio   3.1 1.7 1.2 1.0 0.1 0.3 0.0 0.0   Cash and cash equivalent   48.7 333.8 77.2 3,284.9 45.4 407.9 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   1,134.7 535.6 112.1 -9.9 -1,486.4 -944.7 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 2018/12 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 1,700 828 2,957 3,240 1,133 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 390 579 287 479 964 0 0   EBIT / employee   0 1,700 828 2,957 3,240 1,133 0 0   Net earnings / employee   0 1,218 573 2,171 2,293 599 0 0