Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MiKaFre 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   2.6% 2.4% 1.9% 1.4% 1.1% 2.0% 8.3% 8.3%   Credit score (0-100)   63 65 71 76 83 67 29 29   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.5 64.9 497.9 1.5 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   1,063 1,047 1,096 1,251 1,652 2,092 0.0 0.0   EBITDA   1,063 1,047 1,096 1,251 1,652 2,092 0.0 0.0   EBIT   715 698 744 829 970 1,192 0.0 0.0   Pre-tax profit (PTP)   367.0 340.4 526.6 572.2 1,189.9 81.9 0.0 0.0   Net earnings   286.2 265.5 410.7 446.3 901.5 63.9 0.0 0.0   Pre-tax profit without non-rec. items   367 340 527 572 1,190 81.9 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   13,260 14,554 16,176 18,673 27,978 35,711 0.0 0.0   Shareholders equity total   813 774 1,071 9,688 10,590 10,654 10,154 10,154   Interest-bearing liabilities   11,139 12,856 13,355 7,615 22,340 25,664 0.0 0.0   Balance sheet total (assets)   13,401 15,331 16,359 19,561 34,606 37,994 10,154 10,154   Net Debt   11,006 12,131 13,355 7,615 16,355 24,217 -10,154 -10,154     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   1,063 1,047 1,096 1,251 1,652 2,092 0.0 0.0   Gross profit growth   -0.9% -1.5% 4.7% 14.1% 32.0% 26.7% -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)   13,401 15,331 16,359 19,561 34,606 37,994 10,154 10,154   Balance sheet change%   -0.9% 14.4% 6.7% 19.6% 76.9% 9.8% -73.3% 0.0%   Added value   1,063.0 1,047.1 1,096.4 1,251.3 1,391.8 2,092.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -606 945 1,269 2,074 8,624 6,834 -35,711 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 (%)   67.3% 66.6% 67.8% 66.3% 58.7% 57.0% 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 %   5.3% 4.9% 4.7% 4.6% 7.2% 3.3% 0.0% 0.0%   ROI %   5.5% 5.1% 5.0% 5.0% 7.5% 3.3% 0.0% 0.0%   ROE %   41.1% 33.5% 44.5% 8.3% 8.9% 0.6% 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 %   6.1% 5.0% 6.5% 49.5% 30.6% 28.0% 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, %   1,035.4% 1,158.6% 1,218.1% 608.6% 990.2% 1,157.4% 0.0% 0.0%   Gearing %   1,370.2% 1,661.3% 1,246.7% 78.6% 211.0% 240.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 3.0% 1.7% 2.5% 5.1% 4.6% 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 0.1 0.0 0.4 1.7 0.4 0.0 0.0   Current Ratio   0.0 0.1 0.0 0.4 1.7 0.4 0.0 0.0   Cash and cash equivalent   132.6 724.5 0.0 0.0 5,985.0 1,446.4 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   -4,914.5 -4,967.0 -6,769.4 -1,104.0 2,623.4 -3,194.3 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