Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MEYBER 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  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% 0.3% 0.3%   Bankruptcy risk   1.6% 2.2% 1.1% 1.0% 1.9% 2.0% 11.0% 11.0%   Credit score (0-100)   75 68 83 84 70 67 22 22   Credit rating   A BBB A A A A BB BB   Credit limit (kDKK)   0.2 0.0 26.5 86.1 0.5 0.3 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   523 479 1,191 1,775 1,711 1,975 0.0 0.0   EBITDA   523 479 1,021 1,415 1,325 1,561 0.0 0.0   EBIT   357 283 764 1,079 979 1,218 0.0 0.0   Pre-tax profit (PTP)   45.2 119.6 376.0 632.9 477.4 428.9 0.0 0.0   Net earnings   94.8 93.3 293.3 493.6 357.8 299.8 0.0 0.0   Pre-tax profit without non-rec. items   45.2 120 376 633 477 429 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   12,996 15,925 25,543 25,834 25,488 25,146 0.0 0.0   Shareholders equity total   -126 -32.4 261 755 1,112 1,412 1,362 1,362   Interest-bearing liabilities   9,441 9,207 19,722 18,342 17,196 16,393 0.0 0.0   Balance sheet total (assets)   13,464 16,591 26,293 26,388 25,757 25,315 1,362 1,362   Net Debt   9,441 9,207 19,722 17,918 17,159 16,393 -1,362 -1,362     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   523 479 1,191 1,775 1,711 1,975 0.0 0.0   Gross profit growth   0.0% -8.6% 148.7% 49.1% -3.6% 15.4% -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)   13,464 16,591 26,293 26,388 25,757 25,315 1,362 1,362   Balance sheet change%   57.5% 23.2% 58.5% 0.4% -2.4% -1.7% -94.6% 0.0%   Added value   523.4 478.6 1,020.7 1,415.0 1,314.9 1,561.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,916 2,734 9,361 -45 -691 -685 -25,146 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  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 (%)   68.3% 59.1% 64.1% 60.8% 57.2% 61.7% 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 %   3.2% 1.9% 3.6% 4.1% 3.8% 4.8% 0.0% 0.0%   ROI %   4.5% 3.0% 5.1% 5.3% 5.0% 6.5% 0.0% 0.0%   ROE %   0.9% 0.6% 3.5% 97.2% 38.3% 23.8% 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 %   -0.9% -0.2% 1.0% 2.9% 4.3% 5.6% 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, %   1,803.7% 1,923.6% 1,932.1% 1,266.3% 1,295.5% 1,050.1% 0.0% 0.0%   Gearing %   -7,512.2% -28,416.9% 7,560.0% 2,430.9% 1,545.9% 1,160.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 1.8% 2.7% 2.3% 2.8% 4.7% 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   0.1 0.1 0.0 0.1 0.1 0.0 0.0 0.0   Current Ratio   0.1 0.1 0.0 0.1 0.1 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 424.2 37.6 0.5 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)   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   -4,987.5 -8,271.4 -17,523.6 -10,261.1 -3,974.9 -3,642.8 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