Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Moestrup Bolig 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6%   Bankruptcy risk   5.4% 2.0% 1.9% 1.8% 3.9% 5.8% 19.3% 18.0%   Credit score (0-100)   44 71 71 72 49 39 2 2   Credit rating   BBB A A A BBB BBB B B   Credit limit (kDKK)   0.0 0.5 0.6 1.5 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,220 1,824 1,762 1,847 1,660 827 0.0 0.0   EBITDA   -59.9 479 472 654 80.7 -203 0.0 0.0   EBIT   -379 166 168 353 -31.5 -271 0.0 0.0   Pre-tax profit (PTP)   -379.0 163.1 164.7 345.6 -38.9 -275.4 0.0 0.0   Net earnings   -299.1 119.3 123.1 265.3 -34.3 -217.0 0.0 0.0   Pre-tax profit without non-rec. items   -379 163 165 346 -38.9 -275 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   845 692 548 407 518 410 0.0 0.0   Shareholders equity total   1,701 1,820 1,405 1,265 966 749 249 249   Interest-bearing liabilities   0.0 0.0 94.0 82.0 132 78.0 0.0 0.0   Balance sheet total (assets)   2,121 2,632 2,235 2,117 1,482 1,082 249 249   Net Debt   -535 -1,072 -1,335 -1,602 132 78.0 -249 -249     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   1,220 1,824 1,762 1,847 1,660 827 0.0 0.0   Gross profit growth   0.0% 49.5% -3.4% 4.8% -10.1% -50.2% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   2,121 2,632 2,235 2,117 1,482 1,082 249 249   Balance sheet change%   0.0% 24.1% -15.1% -5.3% -30.0% -26.9% -77.0% 0.0%   Added value   -379.0 166.3 168.1 352.7 -31.5 -270.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,006 -626 -608 -603 -1 -176 -410 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 2.0 3.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   -31.1% 9.1% 9.5% 19.1% -1.9% -32.8% 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 %   -17.9% 6.9% 6.8% 16.2% -1.7% -21.1% 0.0% 0.0%   ROI %   -20.3% 8.5% 9.3% 23.8% -2.5% -27.6% 0.0% 0.0%   ROE %   -17.6% 6.8% 7.6% 19.9% -3.1% -25.3% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   75.5% 73.6% 64.0% 62.8% 65.9% 69.2% 100.0% 50.0%   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, %   893.7% -223.8% -282.9% -244.9% 163.5% -38.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 6.7% 6.5% 13.7% 10.4% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 8.0% 7.0% 4.4% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   2.1 3.1 2.2 2.4 2.0 2.2 0.0 0.0   Current Ratio   3.1 2.4 2.0 2.1 1.9 2.2 0.0 0.0   Cash and cash equivalent   535.3 1,072.4 1,429.4 1,683.9 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   536.5 928.7 772.7 884.0 453.0 364.5 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -190 83 84 176 -16 -135 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -30 240 236 327 40 -102 0 0   EBIT / employee   -190 83 84 176 -16 -135 0 0   Net earnings / employee   -150 60 62 133 -17 -109 0 0