Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Måbjerg 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.0% 1.9% 1.5% 1.7% 1.4% 2.0% 8.2% 8.2%   Credit score (0-100)   70 70 75 73 76 68 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   1.2 3.8 49.9 17.4 88.2 1.4 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   752 1,059 1,198 556 892 960 0.0 0.0   EBITDA   752 1,059 1,198 556 892 960 0.0 0.0   EBIT   607 917 1,089 447 729 759 0.0 0.0   Pre-tax profit (PTP)   554.9 883.2 1,210.1 356.5 579.5 501.7 0.0 0.0   Net earnings   435.4 695.5 823.0 278.1 438.7 391.2 0.0 0.0   Pre-tax profit without non-rec. items   555 883 1,210 357 579 502 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   15,723 13,123 11,571 11,462 17,904 20,220 0.0 0.0   Shareholders equity total   10,743 11,439 12,262 12,540 13,272 13,664 13,564 13,564   Interest-bearing liabilities   4,295 5,056 615 794 3,764 4,972 0.0 0.0   Balance sheet total (assets)   18,365 19,646 14,820 14,534 18,481 20,220 13,564 13,564   Net Debt   4,285 4,152 -83.7 269 3,200 4,972 -13,564 -13,564     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   752 1,059 1,198 556 892 960 0.0 0.0   Gross profit growth   -41.7% 40.9% 13.1% -53.6% 60.4% 7.6% -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)   18,365 19,646 14,820 14,534 18,481 20,220 13,564 13,564   Balance sheet change%   -1.7% 7.0% -24.6% -1.9% 27.2% 9.4% -32.9% 0.0%   Added value   751.7 1,059.3 1,198.3 556.0 838.1 959.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,173 -2,742 -1,660 -218 6,279 2,115 -20,220 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 5.0 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 (%)   80.7% 86.6% 90.9% 80.4% 81.8% 79.0% 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 %   3.8% 5.5% 7.4% 3.5% 4.7% 4.3% 0.0% 0.0%   ROI %   4.1% 6.2% 8.2% 3.6% 4.8% 4.4% 0.0% 0.0%   ROE %   4.1% 6.3% 6.9% 2.2% 3.4% 2.9% 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 %   58.5% 58.2% 82.7% 86.3% 71.8% 67.6% 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, %   570.1% 392.0% -7.0% 48.3% 358.8% 518.2% 0.0% 0.0%   Gearing %   40.0% 44.2% 5.0% 6.3% 28.4% 36.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 3.3% 2.5% 21.8% 8.8% 7.5% 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   1.0 1.5 2.1 3.1 0.2 0.0 0.0 0.0   Current Ratio   1.0 1.5 2.1 3.1 0.2 0.0 0.0 0.0   Cash and cash equivalent   9.4 903.8 698.7 525.5 564.6 0.0 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 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   57.4 1,998.5 1,014.9 1,567.8 -2,334.2 -5,378.8 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