Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MÜLLER EJENDOMSSERVICE APS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 6.0% 6.0%   Bankruptcy risk   7.3% 6.5% 4.9% 9.9% 6.4% 6.4% 16.1% 16.1%   Credit score (0-100)   35 38 44 23 36 36 11 11   Credit rating   BBB BBB BBB BB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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   2,271 0 0 0 0 0 0 0   Gross profit   496 240 335 183 53.5 162 0.0 0.0   EBITDA   246 -105 54.2 -54.9 -60.0 70.5 0.0 0.0   EBIT   246 -105 54.2 -54.9 -60.0 70.5 0.0 0.0   Pre-tax profit (PTP)   241.6 -111.8 50.9 -55.2 -64.4 69.5 0.0 0.0   Net earnings   185.0 -93.1 39.0 -55.2 -64.4 69.6 0.0 0.0   Pre-tax profit without non-rec. items   242 -112 50.9 -55.2 -64.4 69.5 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   239 203 120 50.9 4.5 0.0 0.0 0.0   Shareholders equity total   392 298 338 282 218 287 207 207   Interest-bearing liabilities   211 214 18.1 16.6 15.7 14.9 0.0 0.0   Balance sheet total (assets)   931 803 752 541 392 526 207 207   Net Debt   -168 119 -236 -258 -180 -396 -207 -207     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   2,271 0 0 0 0 0 0 0   Net sales growth   25.6% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   496 240 335 183 53.5 162 0.0 0.0   Gross profit growth   96.9% -51.6% 39.5% -45.4% -70.8% 203.7% -100.0% 0.0%   Employees   0 0 0 0 0 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   931 803 752 541 392 526 207 207   Balance sheet change%   43.1% -13.7% -6.3% -28.0% -27.7% 34.4% -60.6% 0.0%   Added value   246.4 -104.8 54.2 -54.9 -60.0 70.5 0.0 0.0   Added value %   10.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   56 -36 -83 -69 -46 -4 0 0   Net sales trend   2.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 -1.0 -2.0 1.0 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 %   10.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   10.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   49.7% -43.6% 16.2% -30.0% -112.2% 43.5% 0.0% 0.0%   Net Earnings %   8.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   8.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   10.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   31.2% -12.1% 7.0% -8.5% -12.9% 15.4% 0.0% 0.0%   ROI %   48.3% -18.8% 12.5% -16.8% -22.5% 26.4% 0.0% 0.0%   ROE %   61.9% -27.0% 12.3% -17.8% -25.7% 27.5% 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 %   42.1% 37.2% 44.9% 52.1% 55.7% 54.6% 100.0% 100.0%   Relative indebtedness %   23.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   7.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -68.0% -113.3% -434.5% 469.2% 300.6% -561.2% 0.0% 0.0%   Gearing %   53.8% 71.6% 5.4% 5.9% 7.2% 5.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 3.3% 2.9% 1.8% 27.5% 7.8% 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   1.1 1.0 1.3 1.5 2.0 2.0 0.0 0.0   Current Ratio   1.2 1.1 1.4 1.6 2.2 2.2 0.0 0.0   Cash and cash equivalent   378.0 95.0 253.7 274.1 196.0 410.8 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)   36.8 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 %   27.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   87.9 30.4 153.0 166.6 213.5 287.5 0.0 0.0   Net working capital %   3.9% 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 24 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 24 0 0   EBIT / employee   0 0 0 0 0 24 0 0   Net earnings / employee   0 0 0 0 0 23 0 0