Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MOHO 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6% 1.6%   Bankruptcy risk   1.3% 1.0% 1.3% 1.4% 0.7% 0.9% 8.9% 8.9%   Credit score (0-100)   82 87 80 77 95 87 28 28   Credit rating   A A A A AA A BB BB   Credit limit (kDKK)   46.9 165.3 70.3 61.5 766.4 724.9 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   746 849 904 770 924 970 0.0 0.0   EBITDA   746 849 904 770 924 970 0.0 0.0   EBIT   665 767 780 612 723 788 0.0 0.0   Pre-tax profit (PTP)   438.5 548.7 358.4 479.1 882.8 327.6 0.0 0.0   Net earnings   341.7 426.8 201.0 373.4 688.6 255.6 0.0 0.0   Pre-tax profit without non-rec. items   439 549 358 479 883 328 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   10,285 10,204 12,540 14,583 14,381 14,956 0.0 0.0   Shareholders equity total   2,463 2,890 5,010 7,053 7,741 7,997 2,772 2,772   Interest-bearing liabilities   7,169 7,046 6,067 5,597 8,929 12,796 0.0 0.0   Balance sheet total (assets)   10,316 10,794 12,549 14,587 18,612 22,586 2,772 2,772   Net Debt   7,169 6,992 6,058 5,594 8,923 9,567 -2,772 -2,772     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   746 849 904 770 924 970 0.0 0.0   Gross profit growth   19.7% 13.7% 6.5% -14.8% 20.1% 4.9% -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)   10,316 10,794 12,549 14,587 18,612 22,586 2,772 2,772   Balance sheet change%   -1.0% 4.6% 16.3% 16.2% 27.6% 21.4% -87.7% 0.0%   Added value   746.4 848.6 903.6 769.8 881.0 969.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -163 -163 329 1,993 1,549 393 -10,110 -5,025   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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   89.1% 90.4% 86.3% 79.4% 78.2% 81.2% 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 %   6.4% 7.3% 6.7% 4.5% 5.7% 4.6% 0.0% 0.0%   ROI %   6.5% 7.4% 6.8% 4.6% 5.8% 4.6% 0.0% 0.0%   ROE %   14.9% 15.9% 5.1% 6.2% 9.3% 3.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   23.9% 26.8% 39.9% 48.3% 41.6% 35.4% 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, %   960.5% 823.9% 670.5% 726.6% 965.4% 986.7% 0.0% 0.0%   Gearing %   291.0% 243.8% 121.1% 79.4% 115.3% 160.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 3.1% 6.4% 2.3% 0.8% 5.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.0 0.2 0.0 0.0 9.6 12.3 0.0 0.0   Current Ratio   0.0 0.2 0.0 0.0 9.6 12.3 0.0 0.0   Cash and cash equivalent   0.0 54.4 9.0 3.5 6.6 3,229.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -2,197.0 -1,954.2 -1,643.3 -1,313.1 3,788.1 7,011.6 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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