Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Maxavi Ejendomme 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% 0.4% 0.4%   Bankruptcy risk   0.8% 1.2% 0.6% 0.6% 0.6% 2.0% 8.3% 8.3%   Credit score (0-100)   93 83 97 97 96 68 30 30   Credit rating   AA A AA AA AA A BB BB   Credit limit (kDKK)   7,311.2 1,172.2 4,638.2 5,199.0 5,576.6 9.2 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   1,740 343 1,626 2,861 1,108 -1,475 -1,475 -1,475   Gross profit   2,191 -86.7 1,260 3,700 1,932 -589 0.0 0.0   EBITDA   1,575 -756 738 3,096 1,330 -1,197 0.0 0.0   EBIT   1,543 -797 688 3,046 1,280 -1,247 0.0 0.0   Pre-tax profit (PTP)   1,898.5 90.1 1,845.8 4,694.5 2,128.8 -2,001.3 0.0 0.0   Net earnings   1,863.7 60.8 1,998.7 4,591.8 2,023.8 -2,249.9 0.0 0.0   Pre-tax profit without non-rec. items   1,898 90.1 1,846 4,694 2,129 -2,001 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   146 321 271 221 171 121 0.0 0.0   Shareholders equity total   61,104 41,165 43,164 47,755 49,779 47,529 41,327 41,327   Interest-bearing liabilities   33,489 10,896 11,882 12,321 12,432 11,334 0.0 0.0   Balance sheet total (assets)   94,815 52,415 55,426 60,416 62,579 59,439 41,327 41,327   Net Debt   -11,744 -22,132 3,370 4,232 -3,612 -4,063 -41,327 -41,327     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   1,740 343 1,626 2,861 1,108 -1,475 -1,475 -1,475   Net sales growth   -83.5% -80.3% 374.4% 76.0% -61.3% -233.1% 0.0% 0.0%   Gross profit   2,191 -86.7 1,260 3,700 1,932 -589 0.0 0.0   Gross profit growth   -79.5% 0.0% 0.0% 193.6% -47.8% 0.0% 0.0% 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)   94,815 52,415 55,426 60,416 62,579 59,439 41,327 41,327   Balance sheet change%   56.2% -44.7% 5.7% 9.0% 3.6% -5.0% -30.5% 0.0%   Added value   1,575.1 -756.0 738.4 3,096.0 1,329.6 -1,197.2 0.0 0.0   Added value %   90.5% -220.6% 45.4% 108.2% 120.0% 81.2% 0.0% 0.0%   Investments   -62 134 -100 -100 -100 -100 -121 0   Net sales trend   -2.0 -3.0 1.0 2.0 -1.0 -2.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 -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 %   90.5% -220.6% 45.4% 108.2% 120.0% 81.2% 0.0% 0.0%   EBIT %   88.6% -232.7% 42.3% 106.5% 115.5% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   70.4% 919.2% 54.6% 82.3% 66.2% 211.7% 0.0% 0.0%   Net Earnings %   107.1% 17.7% 122.9% 160.5% 182.6% 152.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   109.0% 29.8% 126.0% 162.2% 187.1% 149.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   109.1% 26.3% 113.5% 164.1% 192.1% 135.7% 0.0% 0.0%   ROA %   2.5% 0.6% 4.5% 9.0% 4.4% 3.8% 0.0% 0.0%   ROI %   2.5% 0.6% 4.5% 9.1% 4.4% -2.0% 0.0% 0.0%   ROE %   3.1% 0.1% 4.7% 10.1% 4.1% -4.6% 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 %   64.4% 78.5% 77.9% 79.0% 79.5% 80.0% 100.0% 100.0%   Relative indebtedness %   1,936.7% 3,280.3% 754.3% 442.5% 1,153.9% -806.9% 0.0% 0.0%   Relative net indebtedness %   -662.4% -6,358.2% 230.7% 159.8% -293.8% 236.9% 2,801.6% 2,801.6%   Net int. bear. debt to EBITDA, %   -745.6% 2,927.6% 456.4% 136.7% -271.7% 339.4% 0.0% 0.0%   Gearing %   54.8% 26.5% 27.5% 25.8% 25.0% 23.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 1.5% 4.9% 4.4% 4.4% 6.6% 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   2.0 3.0 2.0 1.9 2.5 2.6 0.0 0.0   Current Ratio   2.0 3.0 2.0 1.9 2.5 2.6 0.0 0.0   Cash and cash equivalent   45,232.4 33,028.4 8,512.0 8,088.6 16,044.2 15,396.5 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)   239.7 36.3 28.6 128.3 111.8 84.9 0.0 0.0   Current assets / Net sales %   3,825.2% 9,684.4% 1,482.9% 847.5% 2,861.0% -2,059.3% -2,801.6% -2,801.6%   Net working capital   32,865.8 21,967.2 11,845.7 11,588.9 18,919.6 18,474.7 0.0 0.0   Net working capital %   1,888.5% 6,410.6% 728.7% 405.0% 1,707.1% -1,252.4% 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   1,740 343 1,626 2,861 1,108 -1,475 0 0   Added value / employee   1,575 -756 738 3,096 1,330 -1,197 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,575 -756 738 3,096 1,330 -1,197 0 0   EBIT / employee   1,543 -797 688 3,046 1,280 -1,247 0 0   Net earnings / employee   1,864 61 1,999 4,592 2,024 -2,250 0 0