Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MFA Domicilejendomme 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   1.6% 2.5% 1.4% 1.4% 1.6% 2.2% 8.5% 8.3%   Credit score (0-100)   75 62 78 78 73 66 29 30   Credit rating   A BBB A A A BBB BB BB   Credit limit (kDKK)   27.1 0.0 113.0 114.5 25.1 0.3 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   3,520 3,476 3,567 3,557 3,486 3,252 0.0 0.0   EBITDA   3,520 2,129 3,567 3,557 3,486 3,252 0.0 0.0   EBIT   2,456 1,064 2,350 2,283 2,184 2,000 0.0 0.0   Pre-tax profit (PTP)   1,911.5 205.3 1,566.4 1,495.7 485.7 220.0 0.0 0.0   Net earnings   1,491.0 148.6 1,217.4 1,166.6 411.9 136.3 0.0 0.0   Pre-tax profit without non-rec. items   1,911 205 1,566 1,496 486 220 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   55,946 52,476 51,258 50,106 47,441 48,404 0.0 0.0   Shareholders equity total   15,014 8,541 9,759 10,925 11,337 11,473 10,473 10,473   Interest-bearing liabilities   39,107 41,642 38,069 38,444 35,969 37,273 0.0 0.0   Balance sheet total (assets)   55,946 53,391 51,633 51,691 49,813 51,323 10,473 10,473   Net Debt   39,107 41,015 37,712 37,167 35,356 37,077 -10,473 -10,473     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   3,520 3,476 3,567 3,557 3,486 3,252 0.0 0.0   Gross profit growth   0.0% -1.3% 2.6% -0.3% -2.0% -6.7% -100.0% 0.0%   Employees           0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   55,946 53,391 51,633 51,691 49,813 51,323 10,473 10,473   Balance sheet change%   0.0% -4.6% -3.3% 0.1% -3.6% 3.0% -79.6% 0.0%   Added value   3,520.0 2,129.0 3,567.4 3,557.1 3,458.7 3,252.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   54,882 -4,535 -2,434 -2,127 -4,266 -290 -48,404 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   69.8% 30.6% 65.9% 64.2% 62.7% 61.5% 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 %   4.4% 1.9% 4.5% 4.4% 4.3% 4.0% 0.0% 0.0%   ROI %   4.5% 2.0% 4.7% 4.6% 4.4% 4.0% 0.0% 0.0%   ROE %   9.9% 1.3% 13.3% 11.3% 3.7% 1.2% 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 %   26.8% 16.0% 18.9% 21.1% 22.8% 22.4% 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, %   1,111.0% 1,926.4% 1,057.1% 1,044.9% 1,014.3% 1,140.1% 0.0% 0.0%   Gearing %   260.5% 487.5% 390.1% 351.9% 317.3% 324.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 2.1% 2.0% 2.1% 4.6% 4.9% 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 0.2 0.0 0.1 0.2 1.3 0.0 0.0   Current Ratio   0.0 0.2 0.0 0.1 0.2 1.3 0.0 0.0   Cash and cash equivalent   0.0 627.8 356.7 1,277.0 613.0 196.7 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   -17,446.0 -4,580.9 -9,844.4 -10,880.9 -9,634.4 598.5 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  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   35,200 21,290 35,674 35,571 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   35,200 21,290 35,674 35,571 0 0 0 0   EBIT / employee   24,557 10,644 23,502 22,828 0 0 0 0   Net earnings / employee   14,910 1,486 12,174 11,666 0 0 0 0