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  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   2.2% 1.8% 2.7% 2.3% 1.5% 1.4% 8.9% 8.8%   Credit score (0-100)   67 71 58 64 74 79 28 28   Credit rating   BBB A BBB BBB A A BB BB   Credit limit (kDKK)   0.1 2.6 0.0 0.1 17.3 69.8 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   922 1,230 936 978 1,351 1,310 0.0 0.0   EBITDA   922 1,230 936 978 1,351 1,198 0.0 0.0   EBIT   922 680 436 478 1,251 1,091 0.0 0.0   Pre-tax profit (PTP)   464.8 348.5 50.5 119.7 647.4 372.6 0.0 0.0   Net earnings   361.3 150.9 -70.6 -16.6 362.0 805.5 0.0 0.0   Pre-tax profit without non-rec. items   465 348 50.5 120 647 373 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   17,885 17,335 16,835 16,335 16,235 14,418 0.0 0.0   Shareholders equity total   5,055 5,206 5,135 5,118 5,480 6,286 6,161 6,161   Interest-bearing liabilities   14,236 13,864 13,383 12,940 12,375 12,182 0.0 0.0   Balance sheet total (assets)   20,263 19,878 19,472 19,174 19,163 19,264 6,161 6,161   Net Debt   14,228 13,847 13,338 12,830 12,326 10,395 -6,161 -6,161     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   922 1,230 936 978 1,351 1,310 0.0 0.0   Gross profit growth   -7.5% 33.4% -23.9% 4.4% 38.2% -3.1% -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)   20,263 19,878 19,472 19,174 19,163 19,264 6,161 6,161   Balance sheet change%   0.2% -1.9% -2.0% -1.5% -0.1% 0.5% -68.0% 0.0%   Added value   922.2 680.2 436.1 477.7 1,251.4 1,091.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -550 -500 -500 -100 -1,817 -14,418 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 (%)   100.0% 55.3% 46.6% 48.9% 92.6% 83.3% 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 %   5.0% 4.4% 2.7% 3.0% 7.1% 6.3% 0.0% 0.0%   ROI %   5.2% 4.5% 2.8% 3.1% 7.3% 6.4% 0.0% 0.0%   ROE %   7.4% 2.9% -1.4% -0.3% 6.8% 13.7% 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 %   24.9% 26.2% 26.4% 26.7% 28.6% 32.6% 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, %   1,542.9% 1,125.6% 1,424.9% 1,312.2% 912.1% 867.5% 0.0% 0.0%   Gearing %   281.6% 266.3% 260.6% 252.8% 225.8% 193.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 3.8% 3.6% 3.5% 5.7% 6.8% 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   0.7 0.7 0.7 0.7 0.7 0.8 0.0 0.0   Current Ratio   0.7 0.7 0.7 0.7 0.7 0.8 0.0 0.0   Cash and cash equivalent   7.9 17.5 45.0 110.5 49.0 1,786.8 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   -1,193.0 -890.5 -915.4 -1,241.4 -1,112.1 -1,119.4 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