Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MK EJENDOMME 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 2018/12 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% 0.4% 0.4%   Bankruptcy risk   1.8% 1.5% 1.1% 1.1% 0.7% 0.7% 7.9% 7.8%   Credit score (0-100)   73 77 85 84 93 92 31 31   Credit rating   A A A A AA AA BB BB   Credit limit (kDKK)   2.5 20.8 838.1 1,249.5 2,840.8 2,584.6 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   1,151 1,303 6,026 12,400 5,522 4,450 0.0 0.0   EBITDA   1,151 1,303 6,026 12,400 5,522 4,450 0.0 0.0   EBIT   1,082 1,216 5,843 12,174 5,112 3,656 0.0 0.0   Pre-tax profit (PTP)   832.7 765.3 5,355.1 11,449.4 7,226.9 2,449.5 0.0 0.0   Net earnings   647.0 595.4 4,150.5 8,954.4 5,665.4 1,746.7 0.0 0.0   Pre-tax profit without non-rec. items   833 765 5,355 11,449 7,227 2,450 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   4,457 11,102 31,148 47,037 58,806 71,946 0.0 0.0   Shareholders equity total   2,717 3,313 7,463 16,418 22,083 23,830 22,330 22,330   Interest-bearing liabilities   21,411 34,212 53,720 53,721 52,144 57,466 0.0 0.0   Balance sheet total (assets)   27,323 38,883 66,356 77,993 82,415 86,569 22,330 22,330   Net Debt   19,278 28,810 38,230 47,546 38,562 51,558 -22,330 -22,330     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   1,151 1,303 6,026 12,400 5,522 4,450 0.0 0.0   Gross profit growth   -48.3% 13.2% 362.4% 105.8% -55.5% -19.4% -100.0% 0.0%   Employees   0 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)   27,323 38,883 66,356 77,993 82,415 86,569 22,330 22,330   Balance sheet change%   -2.7% 42.3% 70.7% 17.5% 5.7% 5.0% -74.2% 0.0%   Added value   1,150.8 1,303.1 6,025.7 12,400.0 5,338.9 4,450.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -139 6,558 19,863 15,663 11,359 12,346 -71,946 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 (%)   94.0% 93.3% 97.0% 98.2% 92.6% 82.1% 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 %   3.9% 3.7% 11.1% 16.9% 10.0% 4.3% 0.0% 0.0%   ROI %   4.6% 3.9% 11.9% 18.5% 11.1% 4.7% 0.0% 0.0%   ROE %   27.0% 19.7% 77.0% 75.0% 29.4% 7.6% 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 %   9.9% 8.5% 11.2% 21.1% 26.8% 27.5% 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, %   1,675.1% 2,210.8% 634.5% 383.4% 698.3% 1,158.5% 0.0% 0.0%   Gearing %   787.9% 1,032.7% 719.8% 327.2% 236.1% 241.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 1.6% 1.1% 1.3% 1.5% 2.2% 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 0.3 0.5 0.5 0.3 0.1 0.0 0.0   Current Ratio   0.9 0.8 0.8 0.6 0.4 0.2 0.0 0.0   Cash and cash equivalent   2,133.1 5,402.2 15,489.8 6,175.7 13,582.0 5,908.3 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   -1,739.3 -7,789.2 -10,210.9 -17,549.1 -36,723.0 -48,116.4 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 1,303 6,026 12,400 5,339 4,450 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 1,303 6,026 12,400 5,522 4,450 0 0   EBIT / employee   0 1,216 5,843 12,174 5,112 3,656 0 0   Net earnings / employee   0 595 4,150 8,954 5,665 1,747 0 0