Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Michaels 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% 1.5% 0.3%   Bankruptcy risk   2.2% 1.9% 1.9% 1.2% 1.9% 1.8% 12.8% 11.0%   Credit score (0-100)   68 72 69 81 69 71 18 22   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 0.2 0.1 51.6 0.4 1.1 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   295 321 309 1,238 376 650 0.0 0.0   EBITDA   295 321 309 1,238 376 650 0.0 0.0   EBIT   249 249 233 1,147 126 352 0.0 0.0   Pre-tax profit (PTP)   70.9 189.4 85.4 955.4 113.9 -217.9 0.0 0.0   Net earnings   55.4 147.1 67.1 745.5 90.8 -10.4 0.0 0.0   Pre-tax profit without non-rec. items   70.9 189 85.4 955 114 -218 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   3,486 3,818 3,797 10,524 11,040 13,311 0.0 0.0   Shareholders equity total   268 415 482 1,228 1,318 1,308 1,258 1,258   Interest-bearing liabilities   3,128 3,184 3,071 8,621 9,012 11,938 0.0 0.0   Balance sheet total (assets)   3,585 3,818 3,862 11,332 11,348 13,366 1,258 1,258   Net Debt   3,030 3,184 3,006 8,621 9,012 11,890 -1,258 -1,258     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   295 321 309 1,238 376 650 0.0 0.0   Gross profit growth   3.1% 8.7% -3.8% 301.0% -69.6% 72.8% -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)   3,585 3,818 3,862 11,332 11,348 13,366 1,258 1,258   Balance sheet change%   -22.1% 6.5% 1.2% 193.4% 0.1% 17.8% -90.6% 0.0%   Added value   295.4 321.0 308.8 1,238.3 216.7 649.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -88 259 -96 6,636 266 1,974 -13,311 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 (%)   84.3% 77.5% 75.5% 92.7% 33.5% 54.2% 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 %   6.1% 6.7% 6.1% 15.1% 2.9% 2.8% 0.0% 0.0%   ROI %   6.8% 6.9% 6.3% 16.7% 3.2% 2.9% 0.0% 0.0%   ROE %   23.1% 43.1% 15.0% 87.2% 7.1% -0.8% 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 %   7.5% 10.9% 12.5% 10.8% 11.6% 9.8% 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, %   1,025.7% 992.0% 973.3% 696.2% 2,397.9% 1,830.4% 0.0% 0.0%   Gearing %   1,167.6% 767.1% 636.9% 702.3% 683.5% 912.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.4% 1.9% 4.7% 3.3% 2.4% 5.4% 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 0.0 0.0 0.1 0.1 0.0 0.0 0.0   Current Ratio   0.1 0.0 0.0 0.1 0.1 0.0 0.0 0.0   Cash and cash equivalent   98.4 0.0 65.3 0.0 0.0 48.3 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   -898.8 -1,392.2 -1,532.3 -7,564.5 -2,748.9 -2,429.2 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 2018/12 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