Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Milton Property A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.4% 4.3% 1.5% 2.4% 2.1% 1.2% 7.8% 7.8%   Credit score (0-100)   80 47 76 63 66 82 31 31   Credit rating   A BBB A BBB A A BB BB   Credit limit (kDKK)   344.5 0.0 122.0 0.2 1.5 658.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,988 148 922 36.4 142 235 0.0 0.0   EBITDA   1,602 147 922 36.4 69.2 235 0.0 0.0   EBIT   2,731 -4,417 824 -63.4 -276 -94.5 0.0 0.0   Pre-tax profit (PTP)   2,053.2 -4,680.0 659.8 -283.4 -320.3 -112.8 0.0 0.0   Net earnings   923.4 -4,842.9 511.2 -626.2 -431.4 729.7 0.0 0.0   Pre-tax profit without non-rec. items   2,053 -4,680 660 -283 -320 -113 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   47,170 14,829 12,462 12,363 23,428 23,098 0.0 0.0   Shareholders equity total   30,135 25,292 25,803 25,177 24,745 25,475 24,975 24,975   Interest-bearing liabilities   20,469 9,359 11,368 11,437 1,678 1,612 0.0 0.0   Balance sheet total (assets)   52,414 35,112 37,326 36,769 26,641 27,327 24,975 24,975   Net Debt   15,488 9,295 11,110 11,354 1,571 1,364 -24,975 -24,975     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   4,988 148 922 36.4 142 235 0.0 0.0   Gross profit growth   -29.7% -97.0% 522.6% -96.1% 290.3% 65.6% -100.0% 0.0%   Employees   2 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 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)   52,414 35,112 37,326 36,769 26,641 27,327 24,975 24,975   Balance sheet change%   -49.7% -33.0% 6.3% -1.5% -27.5% 2.6% -8.6% 0.0%   Added value   2,801.4 -2,465.5 921.8 36.4 -175.9 235.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -15,721 -34,293 -2,465 -200 10,720 -660 -23,098 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   54.7% -2,983.5% 89.4% -174.3% -194.1% -40.2% 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 %   3.5% -10.1% 2.3% -0.2% -0.8% -0.1% 0.0% 0.0%   ROI %   3.6% -10.3% 2.3% -0.2% -0.8% -0.1% 0.0% 0.0%   ROE %   3.1% -17.5% 2.0% -2.5% -1.7% 2.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   57.5% 72.0% 69.1% 68.5% 92.9% 93.2% 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, %   966.7% 6,341.5% 1,205.2% 31,200.9% 2,269.4% 580.0% 0.0% 0.0%   Gearing %   67.9% 37.0% 44.1% 45.4% 6.8% 6.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 1.8% 1.6% 1.9% 1.1% 5.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.4 0.1 0.1 0.0 23.1 29.1 0.0 0.0   Current Ratio   0.4 2.5 2.6 2.5 23.1 29.1 0.0 0.0   Cash and cash equivalent   4,980.8 63.5 258.1 83.2 106.6 247.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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)   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   -8,799.1 12,261.9 15,131.8 14,563.1 3,074.3 4,083.8 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,401 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   801 0 0 0 0 0 0 0   EBIT / employee   1,365 0 0 0 0 0 0 0   Net earnings / employee   462 0 0 0 0 0 0 0