Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MTJ Ejendomsinvest P/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 N/A 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% 1.1% 1.1% 1.1% 1.1% 1.5% 1.1% 1.1%   Bankruptcy risk   0.0% 1.3% 1.1% 0.8% 1.4% 3.0% 9.9% 9.7%   Credit score (0-100)   0 82 85 91 77 56 25 25   Credit rating   N/A A A AA A BBB BB BB   Credit limit (kDKK)   0.0 41.4 157.4 965.3 30.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 1,868 2,017 5,444 1,653 636 0.0 0.0   EBITDA   0.0 1,868 1,796 5,113 950 -220 0.0 0.0   EBIT   0.0 1,807 1,703 5,063 748 -608 0.0 0.0   Pre-tax profit (PTP)   0.0 965.2 1,086.3 4,669.1 -1,264.3 -2,269.1 0.0 0.0   Net earnings   0.0 965.2 1,086.3 4,669.1 -1,264.3 -2,269.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 965 1,086 4,669 -1,264 -2,269 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 16,586 21,722 20,385 58,943 60,312 0.0 0.0   Shareholders equity total   0.0 1,465 2,551 7,220 4,556 2,287 1,787 1,787   Interest-bearing liabilities   0.0 14,590 17,371 15,981 52,697 55,185 0.0 0.0   Balance sheet total (assets)   0.0 17,296 22,845 23,996 59,392 60,433 1,787 1,787   Net Debt   0.0 14,568 17,371 13,852 52,688 55,185 -1,787 -1,787     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 1,868 2,017 5,444 1,653 636 0.0 0.0   Gross profit growth   0.0% 0.0% 8.0% 169.9% -69.6% -61.5% -100.0% 0.0%   Employees   0 1 1 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -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)   0 17,296 22,845 23,996 59,392 60,433 1,787 1,787   Balance sheet change%   0.0% 0.0% 32.1% 5.0% 147.5% 1.8% -97.0% 0.0%   Added value   0.0 1,868.2 1,796.4 5,113.0 798.6 -219.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 16,525 5,042 -1,388 38,357 980 -60,312 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 96.7% 84.4% 93.0% 45.3% -95.7% 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 %   0.0% 10.4% 8.6% 21.8% 1.9% -1.0% 0.0% 0.0%   ROI %   0.0% 11.3% 9.6% 23.7% 1.9% -1.0% 0.0% 0.0%   ROE %   0.0% 65.9% 54.1% 95.6% -21.5% -66.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 8.5% 11.2% 30.1% 7.7% 3.8% 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, %   0.0% 779.8% 967.0% 270.9% 5,546.9% -25,134.8% 0.0% 0.0%   Gearing %   0.0% 995.8% 680.8% 221.3% 1,156.6% 2,412.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 11.5% 4.0% 2.7% 6.0% 3.1% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.1 0.1 0.3 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.1 0.1 0.3 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 22.0 0.0 2,129.7 8.9 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -6,811.1 -10,546.3 -6,751.0 -16,407.9 -19,137.3 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 N/A 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 1,868 1,796 5,113 799 -110 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 1,868 1,796 5,113 950 -110 0 0   EBIT / employee   0 1,807 1,703 5,063 748 -304 0 0   Net earnings / employee   0 965 1,086 4,669 -1,264 -1,135 0 0