Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JM-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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   4.4% 4.1% 3.4% 3.4% 2.7% 3.6% 10.3% 10.2%   Credit score (0-100)   48 49 52 54 59 53 24 24   Credit rating   BBB BBB BBB BBB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   104 191 264 235 243 227 0.0 0.0   EBITDA   104 191 264 235 -92.9 576 0.0 0.0   EBIT   209 688 470 345 58.3 390 0.0 0.0   Pre-tax profit (PTP)   141.8 591.2 366.7 249.6 322.2 257.9 0.0 0.0   Net earnings   110.6 461.0 284.8 194.4 251.1 200.9 0.0 0.0   Pre-tax profit without non-rec. items   142 591 367 250 322 258 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   1,970 4,025 4,270 4,380 4,270 4,460 0.0 0.0   Shareholders equity total   161 622 906 1,101 1,352 1,553 1,503 1,503   Interest-bearing liabilities   1,408 2,327 2,172 2,097 1,717 1,665 0.0 0.0   Balance sheet total (assets)   2,065 4,050 4,280 4,430 4,344 4,521 1,503 1,503   Net Debt   1,321 2,302 2,162 2,048 1,714 1,646 -1,503 -1,503     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   104 191 264 235 243 227 0.0 0.0   Gross profit growth   0.0% 84.1% 38.8% -11.1% 3.2% -6.5% -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)   2,065 4,050 4,280 4,430 4,344 4,521 1,503 1,503   Balance sheet change%   0.0% 96.1% 5.7% 3.5% -1.9% 4.1% -66.8% 0.0%   Added value   208.6 687.9 469.5 345.1 58.3 390.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,970 2,055 245 110 -110 190 -4,460 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 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   201.5% 361.0% 177.5% 146.8% 24.0% 171.8% 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 %   10.1% 22.5% 11.3% 7.9% 10.0% 8.8% 0.0% 0.0%   ROI %   13.1% 29.4% 14.8% 10.4% 13.3% 11.7% 0.0% 0.0%   ROE %   68.9% 117.9% 37.3% 19.4% 20.5% 13.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   7.8% 15.3% 21.2% 24.8% 31.1% 34.3% 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, %   1,275.7% 1,208.0% 817.6% 871.1% -1,845.4% 285.5% 0.0% 0.0%   Gearing %   877.2% 374.3% 239.7% 190.6% 127.0% 107.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.5% 5.2% 4.6% 4.5% 6.2% 7.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   87.8 24.5 10.2 49.6 2.7 18.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -413.4 -1,097.4 -1,089.0 -1,054.9 -1,132.5 -1,132.6 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 688 470 345 58 390 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 191 264 235 -93 576 0 0   EBIT / employee   0 688 470 345 58 390 0 0   Net earnings / employee   0 461 285 194 251 201 0 0