Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Martin & Martin 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   4.6% 5.7% 4.3% 1.2% 9.7% 1.6% 8.3% 8.3%   Credit score (0-100)   47 41 48 80 24 73 29 29   Credit rating   BBB BBB BBB A BB A BB BB   Credit limit (kDKK)   -0.0 -0.0 -0.0 236.4 0.0 19.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   352 292 693 303 780 814 0.0 0.0   EBITDA   352 292 693 9,941 -10,044 5,144 0.0 0.0   EBIT   252 150 472 5,122 -4,632 2,979 0.0 0.0   Pre-tax profit (PTP)   -122.5 -298.3 1.1 4,721.9 -5,022.9 2,610.3 0.0 0.0   Net earnings   -95.6 -232.7 3.6 3,220.5 -3,917.8 2,036.0 0.0 0.0   Pre-tax profit without non-rec. items   -123 -298 1.1 4,722 -5,023 2,610 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   9,109 9,118 12,187 24,225 19,298 21,782 0.0 0.0   Shareholders equity total   -1,285 -1,485 -1,252 8,627 5,127 6,894 6,844 6,844   Interest-bearing liabilities   11,779 12,224 12,398 11,335 10,116 15,632 0.0 0.0   Balance sheet total (assets)   12,427 12,437 13,340 24,904 19,593 27,228 6,844 6,844   Net Debt   10,077 11,669 11,248 10,831 9,953 10,311 -6,844 -6,844     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   352 292 693 303 780 814 0.0 0.0   Gross profit growth   0.0% -16.9% 137.2% -56.2% 157.3% 4.4% -100.0% 0.0%   Employees   1 0 0 0     0 0   Employee growth %   0.0% -100.0% 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)   12,427 12,437 13,340 24,904 19,593 27,228 6,844 6,844   Balance sheet change%   0.0% 0.1% 7.3% 86.7% -21.3% 39.0% -74.9% 0.0%   Added value   351.6 292.0 692.6 5,122.1 -4,632.1 2,978.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   9,009 -134 2,849 12,038 -4,927 2,484 -21,782 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   71.6% 51.4% 68.2% 1,689.7% -593.8% 365.8% 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 %   1.8% 1.1% 3.3% 26.0% -20.8% 13.6% 0.0% 0.0%   ROI %   1.9% 1.1% 3.4% 26.6% -21.4% 14.0% 0.0% 0.0%   ROE %   -0.8% -1.9% 0.0% 29.9% -57.0% 33.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -9.4% -10.7% -8.8% 34.6% 26.2% 25.3% 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, %   2,866.0% 3,996.1% 1,624.0% 108.9% -99.1% 200.5% 0.0% 0.0%   Gearing %   -916.6% -822.9% -990.1% 131.4% 197.3% 226.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 3.7% 3.8% 3.5% 3.7% 4.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.2 0.2 0.1 0.4 0.1 5.1 0.0 0.0   Current Ratio   0.2 0.2 0.1 0.4 0.1 5.1 0.0 0.0   Cash and cash equivalent   1,701.9 554.8 1,149.1 503.8 162.4 5,320.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -10,295.1 -10,416.9 -11,862.5 -1,056.9 -2,057.4 4,387.4 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   352 0 0 0 -463,213 297,894 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   352 0 0 0 -1,004,432 514,359 0 0   EBIT / employee   252 0 0 0 -463,213 297,894 0 0   Net earnings / employee   -96 0 0 0 -391,784 203,604 0 0