Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Metorion Ejendomme 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  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   1.1% 3.1% 3.9% 1.3% 1.2% 1.1% 7.9% 7.8%   Credit score (0-100)   86 56 49 79 81 84 31 31   Credit rating   A BBB BBB A A A BB BB   Credit limit (kDKK)   3,936.0 0.0 0.0 328.9 870.6 1,489.1 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   7,443 6,697 -907 1,456 1,941 1,230 0.0 0.0   EBITDA   4,866 497,123 -2,196 503 1,592 873 0.0 0.0   EBIT   529 250,706 -2,511 499 5,913 6,182 0.0 0.0   Pre-tax profit (PTP)   5,458.7 290,213.5 -5,200.3 42.5 5,567.0 5,706.4 0.0 0.0   Net earnings   4,759.3 235,841.4 -5,200.4 91.8 5,764.6 4,502.8 0.0 0.0   Pre-tax profit without non-rec. items   -2,685 290,213 -5,200 42.5 5,567 5,706 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   379,613 27,941 48,010 47,978 52,300 77,900 0.0 0.0   Shareholders equity total   91,809 327,650 27,450 27,541 29,906 34,409 33,909 33,909   Interest-bearing liabilities   245,595 47,938 26,475 24,122 23,769 41,854 0.0 0.0   Balance sheet total (assets)   405,599 475,528 65,618 53,230 55,330 79,111 33,909 33,909   Net Debt   244,561 35,769 15,590 22,918 21,645 40,824 -33,909 -33,909     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   7,443 6,697 -907 1,456 1,941 1,230 0.0 0.0   Gross profit growth   -22.1% -10.0% 0.0% 0.0% 33.4% -36.6% -100.0% 0.0%   Employees   8 6 1 1 1 1 0 0   Employee growth %   14.3% -25.0% -83.3% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   405,599 475,528 65,618 53,230 55,330 79,111 33,909 33,909   Balance sheet change%   1.4% 17.2% -86.2% -18.9% 3.9% 43.0% -57.1% 0.0%   Added value   794.3 250,807.7 -2,196.2 502.6 5,917.5 6,181.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   19,346 -351,774 19,754 -35 4,322 25,600 -77,900 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 -1.0 1.0 2.0 3.0 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 (%)   7.1% 3,743.5% 276.8% 34.3% 304.6% 502.5% 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 %   0.8% 67.3% -0.9% 1.0% 10.9% 9.4% 0.0% 0.0%   ROI %   0.9% 76.3% -1.1% 1.0% 11.1% 9.6% 0.0% 0.0%   ROE %   5.3% 112.5% -2.9% 0.3% 20.1% 14.0% 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 %   22.7% 68.9% 41.8% 51.7% 54.1% 43.5% 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, %   5,025.8% 7.2% -709.9% 4,559.6% 1,359.8% 4,676.4% 0.0% 0.0%   Gearing %   267.5% 14.6% 96.4% 87.6% 79.5% 121.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 4.2% 7.3% 2.2% 1.5% 1.8% 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   0.5 0.2 3.9 5.9 1.4 0.5 0.0 0.0   Current Ratio   0.4 0.2 3.9 5.9 1.4 0.5 0.0 0.0   Cash and cash equivalent   1,034.1 12,169.1 10,884.4 1,204.2 2,123.5 1,029.5 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   -4,744.3 -106,789.3 8,443.6 4,213.2 831.6 -1,192.5 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   99 41,801 -2,196 503 5,917 6,182 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   608 82,854 -2,196 503 1,592 873 0 0   EBIT / employee   66 41,784 -2,511 499 5,913 6,182 0 0   Net earnings / employee   595 39,307 -5,200 92 5,765 4,503 0 0