Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MTN LEJEBOLIG 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.3% 1.7% 1.2% 3.4% 1.1% 1.1% 7.7% 7.7%   Credit score (0-100)   82 73 81 54 83 84 32 32   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   258.5 46.0 2,112.7 0.0 2,611.7 2,643.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,515 2,276 6,299 6,931 7,511 7,599 0.0 0.0   EBITDA   916 46,584 4,459 6,020 6,580 6,755 0.0 0.0   EBIT   916 24,076 41,751 -14,074 9,853 9,439 0.0 0.0   Pre-tax profit (PTP)   649.4 22,766.0 40,003.9 -7,719.6 7,753.8 7,321.8 0.0 0.0   Net earnings   506.6 17,757.1 31,202.6 -6,021.8 6,047.8 5,709.6 0.0 0.0   Pre-tax profit without non-rec. items   649 22,766 40,004 -7,720 7,754 7,322 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   45,573 115,317 160,322 140,228 141,693 142,377 0.0 0.0   Shareholders equity total   15,624 33,381 61,126 48,105 54,152 59,862 54,612 54,612   Interest-bearing liabilities   23,668 59,769 94,459 77,958 76,038 72,511 0.0 0.0   Balance sheet total (assets)   46,715 116,039 175,890 143,235 146,196 149,022 54,612 54,612   Net Debt   23,008 59,078 91,937 77,300 73,578 71,207 -54,612 -54,612     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   1,515 2,276 6,299 6,931 7,511 7,599 0.0 0.0   Gross profit growth   -62.5% 50.2% 176.8% 10.0% 8.4% 1.2% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   46,715 116,039 175,890 143,235 146,196 149,022 54,612 54,612   Balance sheet change%   27.9% 148.4% 51.6% -18.6% 2.1% 1.9% -63.4% 0.0%   Added value   915.8 24,075.6 41,750.5 -14,074.3 9,852.5 9,439.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   15,676 69,745 45,005 -20,094 1,465 684 -142,377 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 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   60.5% 1,057.8% 662.8% -203.1% 131.2% 124.2% 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 %   2.2% 29.6% 28.6% -3.6% 7.0% 6.7% 0.0% 0.0%   ROI %   2.4% 33.9% 30.8% -3.7% 7.3% 6.9% 0.0% 0.0%   ROE %   3.3% 72.5% 66.0% -11.0% 11.8% 10.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   33.4% 28.8% 34.8% 33.6% 37.0% 40.2% 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, %   2,512.3% 126.8% 2,062.0% 1,284.1% 1,118.2% 1,054.1% 0.0% 0.0%   Gearing %   151.5% 179.0% 154.5% 162.1% 140.4% 121.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 3.1% 2.3% 2.3% 3.1% 3.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.1 0.0 1.6 0.4 0.8 1.1 0.0 0.0   Current Ratio   0.1 0.0 1.6 0.4 0.8 1.1 0.0 0.0   Cash and cash equivalent   660.6 691.2 2,521.6 657.6 2,459.1 1,304.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -11,693.9 -22,954.6 5,758.2 -4,966.7 -1,341.1 556.8 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   916 24,076 41,751 -14,074 9,853 9,439 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   916 46,584 4,459 6,020 6,580 6,755 0 0   EBIT / employee   916 24,076 41,751 -14,074 9,853 9,439 0 0   Net earnings / employee   507 17,757 31,203 -6,022 6,048 5,710 0 0