Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MyHomes A/S 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 2018/9 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% 1.0% 1.0%   Bankruptcy risk   13.3% 3.7% 2.4% 1.6% 0.8% 5.3% 9.9% 9.7%   Credit score (0-100)   18 53 63 74 90 41 25 25   Credit rating   BB BBB BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.1 36.2 974.2 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 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   -77.1 1,384 3,300 12,798 11,331 9,600 0.0 0.0   EBITDA   -1,343 821 149 5,304 1,645 -2,797 0.0 0.0   EBIT   -1,358 804 75.5 5,047 1,346 -3,123 0.0 0.0   Pre-tax profit (PTP)   -1,358.5 797.4 53.2 4,984.8 1,303.0 -3,154.8 0.0 0.0   Net earnings   -1,064.3 616.9 34.8 3,877.4 1,056.5 -2,467.2 0.0 0.0   Pre-tax profit without non-rec. items   -1,359 797 53.2 4,985 1,303 -3,155 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 191 298 226 73.9 0.0 0.0   Shareholders equity total   404 2,868 2,903 5,580 6,636 5,169 3,885 3,885   Interest-bearing liabilities   16.5 55.1 75.3 52.3 54.0 935 0.0 0.0   Balance sheet total (assets)   1,060 4,261 6,438 12,490 8,504 8,776 3,885 3,885   Net Debt   -378 -3,665 -4,720 -6,506 -5,487 -519 -3,885 -3,885     See the entire balance sheet 1000.0 Volume  2018 2018/9 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   -77.1 1,384 3,300 12,798 11,331 9,600 0.0 0.0   Gross profit growth   84.0% 0.0% 138.4% 287.8% -11.5% -15.3% -100.0% 0.0%   Employees   0 4 5 10 14 18 0 0   Employee growth %   0.0% 0.0% 25.0% 100.0% 40.0% 28.6% -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)   1,060 4,261 6,438 12,490 8,504 8,776 3,885 3,885   Balance sheet change%   -38.6% 301.8% 51.1% 94.0% -31.9% 3.2% -55.7% 0.0%   Added value   -1,343.0 821.4 149.4 5,304.2 1,603.1 -2,797.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   145 -64 402 -281 627 -652 -1,165 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 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 (%)   1,761.7% 58.1% 2.3% 39.4% 11.9% -32.5% 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 %   -97.3% 30.2% 1.4% 53.3% 12.8% -36.1% 0.0% 0.0%   ROI %   -176.4% 39.5% 1.7% 62.0% 15.1% -48.8% 0.0% 0.0%   ROE %   -144.7% 37.7% 1.2% 91.4% 17.3% -41.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   38.1% 67.3% 45.1% 44.7% 78.0% 58.9% 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, %   28.2% -446.2% -3,159.5% -122.7% -333.5% 18.5% 0.0% 0.0%   Gearing %   4.1% 1.9% 2.6% 0.9% 0.8% 18.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 18.7% 34.1% 97.4% 80.6% 6.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.4 6.1 4.2 8.3 3.7 2.1 0.0 0.0   Current Ratio   1.4 6.1 4.2 8.3 3.7 2.1 0.0 0.0   Cash and cash equivalent   394.5 3,719.8 4,795.3 6,558.6 5,540.7 1,453.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 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   244.6 3,415.6 4,335.7 10,398.8 5,040.0 3,739.2 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 2018/9 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   0 205 30 530 115 -155 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 205 30 530 118 -155 0 0   EBIT / employee   0 201 15 505 96 -174 0 0   Net earnings / employee   0 154 7 388 75 -137 0 0