Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet M.P. Bruuns Gade 41 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   19.1% 17.6% 2.7% 1.7% 3.3% 2.0% 11.9% 11.6%   Credit score (0-100)   7 9 59 72 54 68 20 21   Credit rating   B B BBB A BBB A BB BB   Credit limit (kDKK)   -0.0 0.0 0.0 2.6 0.0 0.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -436 -58.3 226 656 662 657 0.0 0.0   EBITDA   -1,916 -438 226 656 662 657 0.0 0.0   EBIT   -1,916 -438 2,896 1,356 -338 657 0.0 0.0   Pre-tax profit (PTP)   -2,137.1 -723.0 2,458.4 864.0 -829.7 163.3 0.0 0.0   Net earnings   -1,664.6 -564.0 1,917.4 670.0 -646.7 123.3 0.0 0.0   Pre-tax profit without non-rec. items   -2,137 -723 2,458 864 -830 163 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 22,900 23,600 22,600 22,600 0.0 0.0   Shareholders equity total   847 283 2,200 2,870 2,224 2,347 2,297 2,297   Interest-bearing liabilities   15,352 280 20,008 19,690 19,455 19,326 0.0 0.0   Balance sheet total (assets)   16,693 656 23,082 23,686 22,643 22,631 2,297 2,297   Net Debt   15,343 195 19,976 19,651 19,442 19,326 -2,297 -2,297     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -436 -58.3 226 656 662 657 0.0 0.0   Gross profit growth   0.0% 86.6% 0.0% 189.9% 0.8% -0.7% -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)   16,693 656 23,082 23,686 22,643 22,631 2,297 2,297   Balance sheet change%   -2.2% -96.1% 3,419.3% 2.6% -4.4% -0.0% -89.8% 0.0%   Added value   -1,916.1 -438.3 2,896.0 1,356.5 -338.0 657.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -17,000 0 22,900 700 -1,000 0 -22,600 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   439.8% 752.1% 1,278.9% 206.6% -51.1% 100.0% 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 %   -11.3% -2.4% 24.4% 5.8% -1.5% 2.9% 0.0% 0.0%   ROI %   -11.7% -2.5% 24.7% 5.9% -1.5% 2.9% 0.0% 0.0%   ROE %   -99.1% -99.8% 154.4% 26.4% -25.4% 5.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   5.1% 43.2% 9.6% 12.2% 9.9% 10.4% 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, %   -800.7% -44.6% 8,821.8% 2,993.5% 2,937.1% 2,940.7% 0.0% 0.0%   Gearing %   1,812.5% 98.8% 909.3% 685.9% 874.9% 823.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 6.6% 4.3% 2.5% 2.5% 2.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.1 1.8 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   1.1 1.8 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   9.4 84.2 31.5 38.1 12.8 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,026.6 283.0 -5,372.8 -5,622.6 -5,868.7 -6,161.5 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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