CVR number 39538571
Industry 68.2040 Renting and operating of own or leased real estate

MSJ Ejendomme Ebberup ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  0.3% 0.3% 0.3% 0.3% 0.3%  
Bankruptcy risk  3.0% 3.1% 3.4% 3.1% 2.7%  
Credit score (0-100)  57 55 54 55 60  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Gross profit  247 288 293 421 500  
EBITDA  247 288 242 326 404  
EBIT  240 281 235 319 397  
Pre-tax profit (PTP)  229.6 285.2 181.7 181.7 265.9  
Net earnings  177.6 221.0 140.2 140.2 205.9  
Pre-tax profit without non-rec. items  230 285 182 182 266  
 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Tangible assets total  750 743 2,628 4,044 4,058  
Shareholders equity total  577 798 938 1,078 1,284  
Interest-bearing liabilities  345 276 1,668 2,850 2,691  
Balance sheet total (assets)  1,155 1,273 2,789 4,195 4,251  
Net Debt  305 47.6 1,507 2,699 2,498  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  247 288 293 421 500  
Gross profit growth  1.8% 16.6% 1.8% 43.5% 18.8%  
Employees  0 0 1 0 0  
Employee growth %  0.0% 0.0% 0.0% -100.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,155 1,273 2,789 4,195 4,251  
Balance sheet change%  97.4% 10.2% 119.0% 50.4% 1.3%  
Added value  247.2 288.3 241.8 326.0 404.2  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  385 -14 1,878 1,408 7  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  3.0 4.0 5.0 5.0 5.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  97.2% 97.6% 80.1% 75.8% 79.4%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  28.4% 24.5% 11.8% 9.1% 9.4%  
ROI %  34.7% 29.8% 13.0% 9.8% 10.1%  
ROE %  36.4% 32.2% 16.2% 13.9% 17.4%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  49.9% 62.6% 33.6% 25.7% 30.2%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  123.5% 16.5% 623.3% 827.8% 617.9%  
Gearing %  59.8% 34.6% 177.9% 264.4% 209.6%  
Net interest  0 0 0 0 0  
Financing costs %  7.9% 3.9% 5.9% 6.1% 4.8%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  0.7 1.1 0.1 0.1 0.1  
Current Ratio  0.7 1.1 0.1 0.1 0.1  
Cash and cash equivalent  39.5 228.2 160.9 151.1 193.2  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -173.4 54.5 -1,690.7 -1,899.7 -1,733.4  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 242 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 242 0 0  
EBIT / employee  0 0 235 0 0  
Net earnings / employee  0 0 140 0 0