Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Mejlgade 38-40 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.5% 1.7% 1.4% 1.3% 2.4% 1.7% 9.2% 9.0%   Credit score (0-100)   78 73 77 79 62 72 27 27   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   11.9 3.4 25.3 53.2 0.0 3.5 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   367 339 471 300 452 372 0.0 0.0   EBITDA   367 339 471 300 452 372 0.0 0.0   EBIT   834 1,139 471 1,400 286 372 0.0 0.0   Pre-tax profit (PTP)   394.6 1,036.5 372.4 1,251.1 138.7 230.3 0.0 0.0   Net earnings   309.6 807.5 291.4 976.1 107.7 179.3 0.0 0.0   Pre-tax profit without non-rec. items   395 1,037 372 1,251 139 230 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   11,700 12,500 12,500 13,600 13,600 13,600 0.0 0.0   Shareholders equity total   2,287 3,094 3,385 4,362 4,469 4,649 4,524 4,524   Interest-bearing liabilities   8,835 8,649 8,116 7,920 7,744 7,771 0.0 0.0   Balance sheet total (assets)   12,062 12,968 12,677 13,685 13,637 13,807 4,524 4,524   Net Debt   8,532 8,191 7,949 7,852 7,719 7,771 -4,524 -4,524     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   367 339 471 300 452 372 0.0 0.0   Gross profit growth   245.6% -7.7% 39.0% -36.2% 50.4% -17.6% -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)   12,062 12,968 12,677 13,685 13,637 13,807 4,524 4,524   Balance sheet change%   6.7% 7.5% -2.2% 8.0% -0.4% 1.2% -67.2% 0.0%   Added value   833.8 1,139.0 471.3 1,400.5 286.0 372.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   700 800 0 1,100 0 0 -13,600 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 5.0 5.0 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 (%)   227.1% 336.0% 100.0% 466.1% 63.3% 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 %   7.1% 9.1% 3.7% 10.6% 2.1% 2.7% 0.0% 0.0%   ROI %   7.3% 9.3% 3.8% 10.8% 2.1% 2.8% 0.0% 0.0%   ROE %   14.5% 30.0% 9.0% 25.2% 2.4% 3.9% 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 %   19.0% 23.9% 26.8% 31.9% 32.8% 33.7% 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, %   2,323.6% 2,416.5% 1,686.7% 2,612.9% 1,708.1% 2,087.6% 0.0% 0.0%   Gearing %   386.4% 279.5% 239.7% 181.6% 173.3% 167.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 1.2% 1.2% 1.9% 1.9% 1.9% 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   0.1 0.1 0.1 0.0 0.0 0.1 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.0 0.0 0.1 0.0 0.0   Cash and cash equivalent   303.1 457.6 167.3 68.1 24.8 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   -3,762.5 -3,560.9 -3,254.6 -3,136.4 -3,064.7 -2,885.5 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