Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MIDTJYSK EJENDOMSUDVIKLING 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   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   0.9% 1.0% 1.2% 1.1% 5.5% 4.5% 17.2% 17.2%   Credit score (0-100)   90 87 81 84 41 46 10 10   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   118.8 123.2 39.9 92.2 -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 2018/12 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   634 622 650 811 778 785 0.0 0.0   EBITDA   634 622 650 811 645 785 0.0 0.0   EBIT   784 852 237 602 -5,284 -1,285 0.0 0.0   Pre-tax profit (PTP)   304.8 598.2 -103.6 55.7 -6,679.3 -1,971.6 0.0 0.0   Net earnings   191.8 480.2 -83.6 15.9 -5,797.3 -1,382.6 0.0 0.0   Pre-tax profit without non-rec. items   305 598 -104 55.7 -6,679 -1,972 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   14,927 16,922 18,744 24,318 47,910 38,168 0.0 0.0   Shareholders equity total   1,289 1,770 1,686 1,702 -4,095 -5,478 -5,528 -5,528   Interest-bearing liabilities   13,554 14,882 16,674 22,088 51,583 30,773 5,528 5,528   Balance sheet total (assets)   15,367 17,301 19,109 24,662 65,926 43,893 0.0 0.0   Net Debt   13,554 14,882 16,674 22,088 51,583 30,736 5,528 5,528     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   634 622 650 811 778 785 0.0 0.0   Gross profit growth   13.0% -1.9% 4.4% 24.8% -4.1% 0.9% -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)   15,367 17,301 19,109 24,662 65,926 43,893 0 0   Balance sheet change%   5.9% 12.6% 10.5% 29.1% 167.3% -33.4% -100.0% 0.0%   Added value   845.3 916.0 303.4 670.2 -5,216.2 -564.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   997 1,931 1,755 5,506 19,353 -10,462 -38,168 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 -1.0 -2.0 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 (%)   123.7% 137.0% 36.5% 74.2% -679.3% -163.7% 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 %   3.9% 5.6% 1.4% 2.2% -11.2% -1.3% 0.0% 0.0%   ROI %   4.2% 5.7% 1.4% 2.2% -13.9% -1.9% 0.0% 0.0%   ROE %   16.1% 31.4% -4.8% 0.9% -17.1% -2.5% 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 %   8.4% 10.2% 8.8% 6.9% -5.9% -11.2% -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, %   2,138.6% 2,392.5% 2,566.8% 2,724.0% 7,991.3% 3,914.1% 0.0% 0.0%   Gearing %   1,051.2% 841.0% 989.0% 1,297.9% -1,259.5% -561.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 2.3% 2.3% 2.2% 3.8% 2.9% 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   0.1 0.0 0.0 0.0 0.2 0.0 0.0 0.0   Current Ratio   0.1 0.0 0.0 0.0 0.3 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 37.1 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   -6,574.5 -6,949.2 -9,214.6 -14,964.0 -45,117.5 -43,207.1 -2,764.0 -2,764.0   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 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