Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MB 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.5% 1.3% 1.9% 1.2% 2.4% 3.0% 8.3% 8.1%   Credit score (0-100)   64 81 71 82 62 57 29 30   Credit rating   BBB A A A BBB BBB BB BB   Credit limit (kDKK)   0.0 171.2 3.0 573.6 0.1 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   897 1,959 2,100 2,884 2,108 2,039 0.0 0.0   EBITDA   695 793 936 1,810 1,021 718 0.0 0.0   EBIT   695 4,514 1,040 2,850 526 -1,070 0.0 0.0   Pre-tax profit (PTP)   -91.3 3,770.7 125.2 1,700.2 -605.4 -2,094.9 0.0 0.0   Net earnings   -310.5 2,731.2 100.2 1,336.8 -473.9 -1,634.1 0.0 0.0   Pre-tax profit without non-rec. items   -91.3 3,771 125 1,700 -605 -2,095 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   35,450 40,289 45,750 45,376 45,438 43,710 0.0 0.0   Shareholders equity total   8,564 11,295 11,395 20,032 19,558 17,924 17,874 17,874   Interest-bearing liabilities   24,259 26,050 30,796 22,762 20,827 22,047 0.0 0.0   Balance sheet total (assets)   35,480 40,725 45,951 46,746 45,560 43,933 17,874 17,874   Net Debt   24,229 26,020 30,735 21,417 20,797 22,017 -17,874 -17,874     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   897 1,959 2,100 2,884 2,108 2,039 0.0 0.0   Gross profit growth   0.0% 118.3% 7.2% 37.3% -26.9% -3.3% -100.0% 0.0%   Employees   0 1 1 1 1 1 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)   35,480 40,725 45,951 46,746 45,560 43,933 17,874 17,874   Balance sheet change%   0.0% 14.8% 12.8% 1.7% -2.5% -3.6% -59.3% 0.0%   Added value   694.7 4,514.3 1,040.5 2,849.6 526.2 -1,049.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   35,450 4,839 5,461 -374 62 -1,748 -43,710 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   77.4% 230.4% 49.5% 98.8% 25.0% -52.5% 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 %   2.0% 11.8% 2.4% 6.1% 1.2% -2.4% 0.0% 0.0%   ROI %   2.0% 12.3% 2.5% 6.3% 1.2% -2.5% 0.0% 0.0%   ROE %   -3.6% 27.5% 0.9% 8.5% -2.4% -8.7% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   24.1% 27.7% 24.8% 42.9% 42.9% 40.8% 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, %   3,487.7% 3,280.1% 3,284.6% 1,182.9% 2,036.6% 3,066.2% 0.0% 0.0%   Gearing %   283.3% 230.6% 270.2% 113.6% 106.5% 123.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.5% 3.0% 3.2% 4.3% 5.2% 4.8% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.0 0.1 0.0 0.4 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.1 0.0 0.4 0.0 0.0 0.0 0.0   Cash and cash equivalent   30.0 30.0 61.2 1,344.7 30.0 30.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -4,578.0 -6,962.2 -11,411.8 -2,494.5 -4,434.2 -6,177.1 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 4,514 1,040 2,850 526 -1,050 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 793 936 1,810 1,021 718 0 0   EBIT / employee   0 4,514 1,040 2,850 526 -1,070 0 0   Net earnings / employee   0 2,731 100 1,337 -474 -1,634 0 0