Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MSJ Ejendomme Ebberup 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  2017 N/A 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% 0.3%   Bankruptcy risk   0.0% 7.3% 4.7% 2.7% 2.4% 2.0% 13.5% 11.4%   Credit score (0-100)   0 35 46 60 62 68 16 21   Credit rating   N/A BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 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   0.0 273 243 247 288 293 0.0 0.0   EBITDA   0.0 273 243 247 288 242 0.0 0.0   EBIT   0.0 267 135 240 281 235 0.0 0.0   Pre-tax profit (PTP)   0.0 250.0 134.6 229.6 285.2 181.7 0.0 0.0   Net earnings   0.0 194.0 79.9 177.6 221.0 140.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 250 135 230 285 182 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 391 358 750 743 2,628 0.0 0.0   Shareholders equity total   0.0 319 399 577 798 938 888 888   Interest-bearing liabilities   0.0 0.0 104 345 276 1,668 0.0 0.0   Balance sheet total (assets)   0.0 420 585 1,155 1,273 2,789 888 888   Net Debt   0.0 0.0 -79.0 305 47.6 1,507 -888 -888     See the entire balance sheet 1000.0 Volume  2017 N/A 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   0.0 273 243 247 288 293 0.0 0.0   Gross profit growth   0.0% 0.0% -11.0% 1.8% 16.6% 1.8% -100.0% 0.0%   Employees   0 0 0 0 0 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)   0 420 585 1,155 1,273 2,789 888 888   Balance sheet change%   0.0% 0.0% 39.4% 97.4% 10.2% 119.0% -68.2% 0.0%   Added value   0.0 267.0 134.6 240.2 281.3 234.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 385 -141 385 -14 1,878 -2,628 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2017 N/A 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 (%)   0.0% 97.8% 55.4% 97.2% 97.6% 80.1% 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 %   0.0% 63.6% 26.8% 28.4% 24.5% 11.8% 0.0% 0.0%   ROI %   0.0% 83.7% 32.8% 34.7% 29.8% 13.0% 0.0% 0.0%   ROE %   0.0% 60.8% 22.3% 36.4% 32.2% 16.2% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.0% 76.0% 68.2% 49.9% 62.6% 33.6% 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, %   0.0% 0.0% -32.5% 123.5% 16.5% 623.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 26.1% 59.8% 34.6% 177.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.1% 7.9% 3.9% 5.9% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.3 1.2 0.7 1.1 0.1 0.0 0.0   Current Ratio   0.0 0.3 1.2 0.7 1.1 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 183.0 39.5 228.2 160.9 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 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   0.0 -72.0 41.2 -173.4 54.5 -1,690.7 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  2017 N/A 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   0 0 0 0 0 235 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 242 0 0   EBIT / employee   0 0 0 0 0 235 0 0   Net earnings / employee   0 0 0 0 0 140 0 0