Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MI Ejendom 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% 0.3% 0.3%   Bankruptcy risk   0.9% 0.8% 0.9% 0.9% 0.7% 0.7% 8.3% 8.2%   Credit score (0-100)   91 94 89 89 94 94 29 30   Credit rating   A AA A A AA AA BB BB   Credit limit (kDKK)   860.0 1,022.5 803.1 975.0 1,397.1 1,526.0 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   1,867 1,895 1,984 2,894 3,225 3,058 0.0 0.0   EBITDA   1,867 1,895 1,984 2,894 3,225 3,058 0.0 0.0   EBIT   1,089 1,111 1,183 2,093 2,424 2,256 0.0 0.0   Pre-tax profit (PTP)   317.0 408.7 477.1 1,528.6 1,901.8 1,260.5 0.0 0.0   Net earnings   196.8 294.0 372.9 1,193.1 1,516.8 983.2 0.0 0.0   Pre-tax profit without non-rec. items   317 409 477 1,529 1,902 1,260 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   43,639 43,562 42,761 41,959 41,158 40,356 0.0 0.0   Shareholders equity total   10,536 10,830 10,003 11,196 13,582 14,565 14,065 14,065   Interest-bearing liabilities   28,882 28,190 26,029 23,841 20,299 19,113 0.0 0.0   Balance sheet total (assets)   45,404 45,273 42,847 41,992 41,247 40,641 14,065 14,065   Net Debt   28,143 28,166 25,969 23,808 20,210 18,828 -14,065 -14,065     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   1,867 1,895 1,984 2,894 3,225 3,058 0.0 0.0   Gross profit growth   66.1% 1.5% 4.7% 45.9% 11.4% -5.2% -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)   45,404 45,273 42,847 41,992 41,247 40,641 14,065 14,065   Balance sheet change%   -2.4% -0.3% -5.4% -2.0% -1.8% -1.5% -65.4% 0.0%   Added value   1,866.8 1,894.8 1,984.4 2,894.3 3,225.4 3,057.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,556 -861 -1,603 -1,603 -1,603 -1,603 -40,356 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   58.3% 58.6% 59.6% 72.3% 75.2% 73.8% 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 %   2.7% 2.6% 2.7% 5.0% 5.8% 5.5% 0.0% 0.0%   ROI %   2.7% 2.6% 2.7% 5.1% 6.0% 5.6% 0.0% 0.0%   ROE %   1.2% 2.8% 3.6% 11.3% 12.2% 7.0% 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 %   23.2% 23.9% 23.3% 26.7% 32.9% 35.8% 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, %   1,507.6% 1,486.5% 1,308.6% 822.6% 626.6% 615.7% 0.0% 0.0%   Gearing %   274.1% 260.3% 260.2% 212.9% 149.5% 131.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 2.8% 2.7% 2.3% 2.4% 5.1% 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   0.4 0.3 0.0 0.0 0.0 0.1 0.0 0.0   Current Ratio   0.4 0.3 0.0 0.0 0.0 0.1 0.0 0.0   Cash and cash equivalent   738.6 24.5 60.1 33.1 89.2 285.3 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   -2,319.8 -3,423.5 -5,141.2 -4,338.8 -2,502.9 -1,935.1 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