Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MUNKHOLM 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  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   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   1.9% 3.7% 3.6% 2.0% 4.1% 2.3% 10.8% 10.8%   Credit score (0-100)   71 52 51 68 48 64 23 23   Credit rating   A BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.2 0.0 0.0 0.1 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   389 383 357 438 154 408 0.0 0.0   EBITDA   366 255 351 322 103 1,754 0.0 0.0   EBIT   282 -64.4 -81.3 182 -37.8 1,055 0.0 0.0   Pre-tax profit (PTP)   180.6 -160.1 -166.9 140.3 -69.6 1,024.6 0.0 0.0   Net earnings   140.8 -131.5 -136.2 97.8 -54.3 799.0 0.0 0.0   Pre-tax profit without non-rec. items   181 -160 -167 140 -69.6 1,025 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   2,474 2,491 2,059 1,963 1,867 1,770 0.0 0.0   Shareholders equity total   766 635 499 597 542 1,341 716 716   Interest-bearing liabilities   1,815 1,720 1,775 1,668 1,547 1,340 0.0 0.0   Balance sheet total (assets)   2,900 2,649 2,449 2,513 2,400 3,083 716 716   Net Debt   1,547 1,690 1,492 1,382 1,308 736 -716 -716     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   389 383 357 438 154 408 0.0 0.0   Gross profit growth   22.9% -1.5% -6.9% 22.6% -64.9% 165.7% -100.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 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)   2,900 2,649 2,449 2,513 2,400 3,083 716 716   Balance sheet change%   5.5% -8.7% -7.5% 2.6% -4.5% 28.4% -76.8% 0.0%   Added value   365.5 255.4 351.0 322.5 103.1 1,754.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   121 -351 -686 -237 -282 -930 -1,770 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 -1.0 -2.0 1.0 -1.0 1.0 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 (%)   72.6% -16.8% -22.8% 41.5% -24.6% 258.4% 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 %   10.0% -2.3% -3.2% 7.3% -1.5% 38.5% 0.0% 0.0%   ROI %   11.0% -2.6% -3.5% 8.0% -1.7% 43.9% 0.0% 0.0%   ROE %   20.2% -18.8% -24.0% 17.9% -9.5% 84.8% 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 %   26.4% 24.0% 20.4% 23.7% 22.6% 43.5% 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, %   423.3% 661.9% 425.1% 428.5% 1,268.5% 41.9% 0.0% 0.0%   Gearing %   236.8% 270.9% 355.9% 279.6% 285.3% 99.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.5% 5.4% 4.9% 2.4% 2.0% 2.1% 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   1.0 0.4 0.8 0.7 0.6 2.3 0.0 0.0   Current Ratio   1.0 0.4 0.8 0.7 0.6 2.3 0.0 0.0   Cash and cash equivalent   267.6 29.6 283.0 285.8 238.5 604.8 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   15.0 -262.4 -90.9 -190.0 -217.3 732.7 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   366 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   366 0 0 0 0 0 0 0   EBIT / employee   282 0 0 0 0 0 0 0   Net earnings / employee   141 0 0 0 0 0 0 0