Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CMKJ Ejendomsinvest 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  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% 0.4% 0.4%   Bankruptcy risk   9.9% 1.6% 1.4% 1.3% 1.6% 1.1% 11.0% 11.0%   Credit score (0-100)   26 76 77 80 74 83 22 22   Credit rating   BB A A A A A BB BB   Credit limit (kDKK)   0.0 2.0 6.8 43.5 3.1 94.7 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   0.0 569 705 731 518 1,227 0.0 0.0   EBITDA   0.0 538 679 705 508 1,227 0.0 0.0   EBIT   0.0 458 599 624 405 1,060 0.0 0.0   Pre-tax profit (PTP)   0.0 274.4 414.3 234.9 429.1 717.6 0.0 0.0   Net earnings   0.0 236.2 322.8 154.4 336.8 556.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 274 414 235 429 718 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   8,497 8,965 9,103 11,119 17,254 17,362 0.0 0.0   Shareholders equity total   495 623 835 876 1,099 1,538 1,366 1,366   Interest-bearing liabilities   5,194 5,241 5,090 9,368 12,948 12,596 0.0 0.0   Balance sheet total (assets)   8,670 9,063 9,147 13,489 17,564 17,461 1,366 1,366   Net Debt   5,059 5,184 5,081 7,013 12,691 12,543 -1,366 -1,366     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   0.0 569 705 731 518 1,227 0.0 0.0   Gross profit growth   -100.0% 0.0% 23.9% 3.7% -29.2% 137.1% -100.0% 0.0%   Employees   1 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)   8,670 9,063 9,147 13,489 17,564 17,461 1,366 1,366   Balance sheet change%   -0.1% 4.5% 0.9% 47.5% 30.2% -0.6% -92.2% 0.0%   Added value   0.0 538.4 678.9 704.6 485.8 1,227.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4 388 58 1,935 6,033 -59 -17,362 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 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 (%)   0.0% 80.5% 84.9% 85.4% 78.3% 86.4% 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 %   0.0% 5.2% 6.6% 5.7% 5.5% 6.1% 0.0% 0.0%   ROI %   0.0% 5.3% 6.8% 5.9% 5.7% 6.3% 0.0% 0.0%   ROE %   0.0% 42.3% 44.3% 18.1% 34.1% 42.2% 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 %   5.7% 6.9% 9.1% 6.5% 6.3% 8.8% 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, %   0.0% 962.7% 748.3% 995.2% 2,500.6% 1,022.1% 0.0% 0.0%   Gearing %   1,050.4% 841.7% 609.7% 1,069.0% 1,178.5% 819.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.5% 3.6% 5.7% 3.9% 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   0.5 0.1 0.1 3.4 0.2 0.1 0.0 0.0   Current Ratio   0.5 0.1 0.1 3.4 0.2 0.1 0.0 0.0   Cash and cash equivalent   134.9 57.7 9.2 2,354.7 256.6 52.7 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   -142.7 -685.5 -815.1 1,675.6 -944.4 -1,011.9 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   0 538 679 705 486 1,227 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 538 679 705 508 1,227 0 0   EBIT / employee   0 458 599 624 405 1,060 0 0   Net earnings / employee   0 236 323 154 337 557 0 0