Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MULTI-BOLIG ØST 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   8.7% 3.2% 3.4% 4.2% 3.4% 1.1% 7.8% 7.8%   Credit score (0-100)   30 55 52 48 53 84 31 31   Credit rating   BB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 2,087.5 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   -37.0 -18.0 -24.0 -219 -743 2,253 0.0 0.0   EBITDA   -37.0 -18.0 -24.0 -219 -743 2,253 0.0 0.0   EBIT   -37.0 -18.0 -24.0 -219 25,411 5,168 0.0 0.0   Pre-tax profit (PTP)   -37.0 -18.0 -24.0 -219.0 22,195.0 1,428.0 0.0 0.0   Net earnings   -33.0 -14.0 -19.0 -171.0 17,312.0 1,111.0 0.0 0.0   Pre-tax profit without non-rec. items   -37.0 -18.0 -24.0 -219 22,195 1,428 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   0.0 12,938 18,183 89,548 186,124 208,483 0.0 0.0   Shareholders equity total   951 936 918 747 18,059 53,170 53,060 53,060   Interest-bearing liabilities   8,783 9,750 17,155 88,545 162,243 155,629 0.0 0.0   Balance sheet total (assets)   9,867 12,940 18,184 89,548 186,403 216,917 53,060 53,060   Net Debt   8,783 9,750 17,154 88,545 162,002 155,253 -53,060 -53,060     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   -37.0 -18.0 -24.0 -219 -743 2,253 0.0 0.0   Gross profit growth   -270.0% 51.4% -33.3% -812.5% -239.3% 0.0% -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)   9,867 12,940 18,184 89,548 186,403 216,917 53,060 53,060   Balance sheet change%   3.6% 31.1% 40.5% 392.5% 108.2% 16.4% -75.5% 0.0%   Added value   -37.0 -18.0 -24.0 -219.0 25,411.0 5,168.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 12,938 5,245 71,365 96,576 22,359 -208,483 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 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 (%)   100.0% 100.0% 100.0% 100.0% -3,420.1% 229.4% 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 %   -0.4% -0.2% -0.2% -0.4% 18.4% 2.6% 0.0% 0.0%   ROI %   -0.4% -0.2% -0.2% -0.4% 18.5% 2.6% 0.0% 0.0%   ROE %   -3.4% -1.5% -2.0% -20.5% 184.1% 3.1% 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 %   9.6% 7.2% 5.0% 0.8% 9.7% 24.5% 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, %   -23,737.8% -54,166.7% -71,475.0% -40,431.5% -21,803.8% 6,890.9% 0.0% 0.0%   Gearing %   923.6% 1,041.7% 1,868.7% 11,853.4% 898.4% 292.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 2.6% 2.4% 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   0.0 0.0 0.0 0.0 0.0 0.4 0.0 0.0   Current Ratio   1.1 0.0 0.0 0.0 0.0 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 1.0 0.0 241.0 376.0 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 0.0 395.4 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   1,045.0 -11,912.0 -17,180.0 -88,764.0 -163,145.0 -12,346.0 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   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