Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET MOESGÅRD 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   0.5% 0.5% 0.6% 0.6% 0.5% 2.0% 7.8% 7.8%   Credit score (0-100)   99 99 97 98 98 68 31 31   Credit rating   AAA AAA AA AA AA A BB BB   Credit limit (kDKK)   10,958.6 10,973.9 10,618.8 11,493.8 13,237.4 14.8 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   24,618 24,776 22,865 23,659 25,684 27,906 0.0 0.0   EBITDA   24,618 24,776 22,865 23,659 25,684 27,906 0.0 0.0   EBIT   11,580 11,738 9,827 10,621 12,646 -13,917 0.0 0.0   Pre-tax profit (PTP)   2,465.2 3,043.4 1,786.7 3,047.4 7,558.5 -27,638.2 0.0 0.0   Net earnings   2,465.2 3,043.4 1,786.7 3,047.4 5,583.6 -26,658.9 0.0 0.0   Pre-tax profit without non-rec. items   2,465 3,043 1,787 3,047 7,558 -27,638 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   450,705 437,667 424,629 411,591 398,553 356,730 0.0 0.0   Shareholders equity total   101,246 100,728 101,338 108,926 124,050 97,391 77,391 77,391   Interest-bearing liabilities   340,466 324,784 308,694 289,281 268,931 255,035 0.0 0.0   Balance sheet total (assets)   451,582 438,923 424,634 411,612 398,934 356,730 77,391 77,391   Net Debt   340,463 324,774 308,689 289,260 268,550 255,035 -77,391 -77,391     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   24,618 24,776 22,865 23,659 25,684 27,906 0.0 0.0   Gross profit growth   6.3% 0.6% -7.7% 3.5% 8.6% 8.7% -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)   451,582 438,923 424,634 411,612 398,934 356,730 77,391 77,391   Balance sheet change%   -2.6% -2.8% -3.3% -3.1% -3.1% -10.6% -78.3% 0.0%   Added value   24,618.4 24,776.3 22,864.8 23,659.2 25,684.3 27,906.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -26,083 -26,076 -26,076 -26,076 -26,076 -83,645 -356,730 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 -1.0 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 (%)   47.0% 47.4% 43.0% 44.9% 49.2% -49.9% 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 %   2.5% 2.6% 2.3% 2.5% 3.7% -3.7% 0.0% 0.0%   ROI %   2.5% 2.6% 2.3% 2.6% 3.8% -3.7% 0.0% 0.0%   ROE %   2.5% 3.0% 1.8% 2.9% 4.8% -24.1% 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 %   22.4% 22.9% 23.9% 26.5% 31.1% 27.3% 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, %   1,383.0% 1,310.8% 1,350.1% 1,222.6% 1,045.6% 913.9% 0.0% 0.0%   Gearing %   336.3% 322.4% 304.6% 265.6% 216.8% 261.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 2.6% 2.5% 2.5% 2.7% 5.2% 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 0.1 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.1 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   3.7 10.0 4.7 21.2 381.1 0.0 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   -10,631.3 -10,292.6 -11,578.5 -10,843.2 -15,635.4 -15,812.5 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