Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MT EJENDOMME 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   1.2% 1.2% 0.9% 1.2% 1.1% 0.8% 8.9% 8.9%   Credit score (0-100)   84 83 89 82 84 89 28 28   Credit rating   A A A A A AA BB BB   Credit limit (kDKK)   145.6 144.0 410.9 168.9 198.8 505.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   997 922 1,230 936 978 1,351 0.0 0.0   EBITDA   997 922 1,230 936 978 1,351 0.0 0.0   EBIT   997 922 680 436 478 1,251 0.0 0.0   Pre-tax profit (PTP)   562.5 464.8 348.5 50.5 119.7 647.4 0.0 0.0   Net earnings   437.5 361.3 150.9 -70.6 -16.6 362.0 0.0 0.0   Pre-tax profit without non-rec. items   562 465 348 50.5 120 647 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   17,885 17,885 17,335 16,835 16,335 16,235 0.0 0.0   Shareholders equity total   4,693 5,055 5,206 5,135 5,118 5,480 5,355 5,355   Interest-bearing liabilities   14,520 14,236 13,864 13,383 12,940 12,375 0.0 0.0   Balance sheet total (assets)   20,220 20,263 19,878 19,472 19,174 19,163 5,355 5,355   Net Debt   14,520 14,228 13,847 13,338 12,830 12,326 -5,355 -5,355     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   997 922 1,230 936 978 1,351 0.0 0.0   Gross profit growth   -2.7% -7.5% 33.4% -23.9% 4.4% 38.2% -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)   20,220 20,263 19,878 19,472 19,174 19,163 5,355 5,355   Balance sheet change%   -0.9% 0.2% -1.9% -2.0% -1.5% -0.1% -72.1% 0.0%   Added value   997.4 922.2 680.2 436.1 477.7 1,251.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 -550 -500 -500 -100 -16,235 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   100.0% 100.0% 55.3% 46.6% 48.9% 92.6% 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 %   5.4% 5.0% 4.4% 2.7% 3.0% 7.1% 0.0% 0.0%   ROI %   5.6% 5.2% 4.5% 2.8% 3.1% 7.3% 0.0% 0.0%   ROE %   9.8% 7.4% 2.9% -1.4% -0.3% 6.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   23.2% 24.9% 26.2% 26.4% 26.7% 28.6% 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, %   1,455.7% 1,542.9% 1,125.6% 1,424.9% 1,312.2% 912.1% 0.0% 0.0%   Gearing %   309.4% 281.6% 266.3% 260.6% 252.8% 225.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 3.8% 3.8% 3.6% 3.5% 5.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.6 0.7 0.7 0.7 0.7 0.7 0.0 0.0   Current Ratio   0.6 0.7 0.7 0.7 0.7 0.7 0.0 0.0   Cash and cash equivalent   0.0 7.9 17.5 45.0 110.5 49.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -1,423.3 -1,193.0 -890.5 -915.4 -1,241.4 -1,112.1 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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