Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MN Ejendomsservice 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% 6.0% 6.0%   Bankruptcy risk   0.8% 0.7% 0.8% 1.0% 0.9% 0.9% 10.6% 10.3%   Credit score (0-100)   93 95 93 86 89 86 23 24   Credit rating   AA AA AA A A A BB BB   Credit limit (kDKK)   601.1 539.2 573.6 256.0 398.1 256.6 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   4,125 3,084 3,670 3,652 4,314 3,570 0.0 0.0   EBITDA   2,134 1,192 1,589 1,590 2,033 1,139 0.0 0.0   EBIT   1,771 808 1,163 1,066 1,916 1,007 0.0 0.0   Pre-tax profit (PTP)   1,843.5 883.8 1,233.3 1,062.8 1,929.3 1,048.9 0.0 0.0   Net earnings   1,434.9 686.8 959.6 826.8 1,502.4 817.0 0.0 0.0   Pre-tax profit without non-rec. items   1,844 884 1,233 1,063 1,929 1,049 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   323 255 826 688 428 918 0.0 0.0   Shareholders equity total   4,565 3,752 4,011 2,438 2,940 2,257 1,357 1,357   Interest-bearing liabilities   5.4 953 3.0 3.1 73.8 895 0.0 0.0   Balance sheet total (assets)   6,819 6,843 6,551 4,278 4,884 5,045 1,357 1,357   Net Debt   -1,814 -1,521 -2,497 -1,464 -2,141 -80.8 -1,357 -1,357     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   4,125 3,084 3,670 3,652 4,314 3,570 0.0 0.0   Gross profit growth   14.8% -25.2% 19.0% -0.5% 18.1% -17.2% -100.0% 0.0%   Employees   5 4 4 4 4 4 0 0   Employee growth %   66.7% -20.0% 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)   6,819 6,843 6,551 4,278 4,884 5,045 1,357 1,357   Balance sheet change%   5.0% 0.3% -4.3% -34.7% 14.2% 3.3% -73.1% 0.0%   Added value   2,133.7 1,192.0 1,589.1 1,589.6 2,440.0 1,139.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -520 -752 -154 -963 -377 358 -918 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 (%)   42.9% 26.2% 31.7% 29.2% 44.4% 28.2% 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 %   27.7% 13.2% 19.4% 20.4% 42.6% 22.4% 0.0% 0.0%   ROI %   38.0% 18.6% 27.6% 29.7% 66.0% 35.6% 0.0% 0.0%   ROE %   31.2% 16.5% 24.7% 25.6% 55.9% 31.4% 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 %   67.0% 55.9% 61.7% 57.6% 60.2% 44.7% 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, %   -85.0% -127.6% -157.1% -92.1% -105.3% -7.1% 0.0% 0.0%   Gearing %   0.1% 25.4% 0.1% 0.1% 2.5% 39.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   24.8% 3.6% 13.9% 1,351.8% 58.3% 12.6% 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   2.7 2.1 2.8 2.6 2.3 1.5 0.0 0.0   Current Ratio   2.7 2.0 2.7 2.5 2.3 1.5 0.0 0.0   Cash and cash equivalent   1,819.6 2,474.3 2,499.8 1,467.2 2,214.3 975.5 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   3,536.7 3,042.2 3,402.0 2,165.7 2,506.3 1,310.9 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   427 298 397 397 610 285 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   427 298 397 397 508 285 0 0   EBIT / employee   354 202 291 266 479 252 0 0   Net earnings / employee   287 172 240 207 376 204 0 0