Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MICHAEL N. JOHANSEN EJENDOMSSELSKAB 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 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   0.8% 0.8% 0.7% 0.7% 0.7% 1.5% 7.9% 7.8%   Credit score (0-100)   94 92 93 93 95 75 31 31   Credit rating   AA A AA AA AA A BB BB   Credit limit (kDKK)   1,427.7 1,397.4 1,723.6 1,932.3 2,456.2 92.4 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   1,420 1,224 1,139 1,270 680 345 0.0 0.0   EBITDA   4,850 2,844 1,139 1,270 680 345 0.0 0.0   EBIT   3,135 2,034 2,039 2,092 5,333 -308 0.0 0.0   Pre-tax profit (PTP)   2,664.0 2,184.7 2,025.3 2,500.7 4,799.6 -273.1 0.0 0.0   Net earnings   1,965.9 1,777.4 1,587.5 2,007.0 3,748.1 -208.6 0.0 0.0   Pre-tax profit without non-rec. items   2,664 2,185 2,025 2,501 4,800 -273 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   30,190 31,100 32,000 32,822 37,475 36,822 0.0 0.0   Shareholders equity total   13,951 15,729 17,304 19,311 23,059 22,850 22,350 22,350   Interest-bearing liabilities   13,919 13,485 12,931 12,194 11,815 11,027 0.0 0.0   Balance sheet total (assets)   33,152 34,311 35,890 37,459 41,387 40,597 22,350 22,350   Net Debt   10,973 10,286 9,151 7,666 8,061 7,274 -22,350 -22,350     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   1,420 1,224 1,139 1,270 680 345 0.0 0.0   Gross profit growth   -6.3% -13.8% -7.0% 11.6% -46.5% -49.2% -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)   33,152 34,311 35,890 37,459 41,387 40,597 22,350 22,350   Balance sheet change%   -7.9% 3.5% 4.6% 4.4% 10.5% -1.9% -44.9% 0.0%   Added value   3,135.2 2,034.0 2,038.6 2,092.4 5,332.7 -308.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   290 910 900 822 4,653 -653 -36,822 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 (%)   220.7% 166.2% 179.0% 164.7% 784.6% -89.2% 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 %   8.7% 7.2% 6.2% 7.2% 14.1% -0.0% 0.0% 0.0%   ROI %   8.9% 7.5% 6.3% 7.4% 14.3% -0.0% 0.0% 0.0%   ROE %   15.2% 12.0% 9.6% 11.0% 17.7% -0.9% 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 %   43.0% 46.9% 48.5% 51.9% 56.2% 56.7% 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, %   226.2% 361.7% 803.7% 603.4% 1,185.9% 2,107.2% 0.0% 0.0%   Gearing %   99.8% 85.7% 74.7% 63.1% 51.2% 48.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 1.9% 1.1% 1.2% 6.3% 2.3% 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   2.5 2.9 4.9 5.0 2.3 2.2 0.0 0.0   Current Ratio   1.6 1.7 3.8 3.9 1.9 1.8 0.0 0.0   Cash and cash equivalent   2,946.4 3,199.5 3,779.4 4,528.5 3,754.2 3,753.8 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   -387.9 -508.7 913.0 938.3 -196.9 -615.3 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