Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Michlas ejendomme A/S 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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% 1.3% 1.7% 1.7% 1.5% 1.2% 8.3% 8.3%   Credit score (0-100)   78 82 73 72 76 80 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   22.5 121.8 13.4 16.9 49.8 369.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   828 2,526 2,159 2,042 1,822 2,168 0.0 0.0   EBITDA   828 2,526 2,141 2,042 1,822 2,168 0.0 0.0   EBIT   2,421 2,391 3,555 4,384 2,292 3,307 0.0 0.0   Pre-tax profit (PTP)   1,735.0 1,899.0 3,088.0 3,961.0 1,865.0 2,548.0 0.0 0.0   Net earnings   1,343.0 1,480.0 2,404.0 3,087.0 1,452.0 1,985.5 0.0 0.0   Pre-tax profit without non-rec. items   1,735 1,899 3,088 3,961 1,865 2,548 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   38,750 38,650 40,250 42,900 43,500 44,900 0.0 0.0   Shareholders equity total   5,643 6,524 8,928 11,615 12,467 14,052 9,052 9,052   Interest-bearing liabilities   31,829 30,411 29,161 28,336 28,046 27,529 0.0 0.0   Balance sheet total (assets)   38,921 39,004 40,381 42,955 43,602 45,114 9,052 9,052   Net Debt   31,829 30,411 29,161 28,336 28,046 27,529 -9,052 -9,052     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   828 2,526 2,159 2,042 1,822 2,168 0.0 0.0   Gross profit growth   -33.2% 205.1% -14.5% -5.4% -10.8% 19.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   -100.0% 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)   38,921 39,004 40,381 42,955 43,602 45,114 9,052 9,052   Balance sheet change%   9.0% 0.2% 3.5% 6.4% 1.5% 3.5% -79.9% 0.0%   Added value   2,421.0 2,391.0 3,555.0 4,384.0 2,292.0 3,306.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,610 -100 1,600 2,650 600 1,400 -44,900 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   292.4% 94.7% 164.7% 214.7% 125.8% 152.5% 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 %   6.5% 6.1% 9.0% 10.5% 5.3% 7.5% 0.0% 0.0%   ROI %   6.5% 6.2% 9.1% 10.6% 5.3% 7.5% 0.0% 0.0%   ROE %   21.6% 24.3% 31.1% 30.1% 12.1% 15.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   14.5% 16.7% 22.1% 27.0% 28.6% 31.1% 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, %   3,844.1% 1,203.9% 1,362.0% 1,387.7% 1,539.3% 1,269.9% 0.0% 0.0%   Gearing %   564.0% 466.1% 326.6% 244.0% 225.0% 195.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 1.6% 1.6% 1.5% 1.5% 2.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -7,937.0 -7,136.0 -6,164.0 -5,795.0 -5,706.0 -5,724.8 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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