Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET MIKLAGAARD 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1% 2.1%   Bankruptcy risk   1.4% 1.7% 2.0% 3.0% 6.5% 2.3% 6.5% 6.5%   Credit score (0-100)   80 74 68 55 36 63 37 37   Credit rating   A A A BBB BBB BBB BBB BBB   Credit limit (kDKK)   18.0 1.6 0.2 0.0 -0.0 0.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   384 386 598 576 -113 610 0.0 0.0   EBITDA   384 386 281 259 -535 606 0.0 0.0   EBIT   195 161 56.5 30.6 -757 17,500 0.0 0.0   Pre-tax profit (PTP)   226.7 35.4 -177.2 -314.5 -1,983.2 12,984.6 0.0 0.0   Net earnings   172.1 26.4 -147.5 -253.5 -1,550.5 10,108.8 0.0 0.0   Pre-tax profit without non-rec. items   227 35.4 -177 -314 -1,983 12,985 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   7,006 8,492 9,442 9,632 10,354 27,551 0.0 0.0   Shareholders equity total   1,927 1,953 1,806 1,552 1.7 10,110 8,163 8,163   Interest-bearing liabilities   4,366 2,041 1,847 364 224 46.1 0.0 0.0   Balance sheet total (assets)   7,113 8,522 9,613 10,614 12,876 28,992 8,163 8,163   Net Debt   4,334 2,034 1,754 285 137 45.3 -8,163 -8,163     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   384 386 598 576 -113 610 0.0 0.0   Gross profit growth   3.9% 0.5% 55.1% -3.7% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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)   7,113 8,522 9,613 10,614 12,876 28,992 8,163 8,163   Balance sheet change%   1.7% 19.8% 12.8% 10.4% 21.3% 125.2% -71.8% 0.0%   Added value   383.7 385.7 281.5 259.1 -528.3 17,751.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -148 1,261 724 -38 500 16,945 -27,551 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 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   50.8% 41.7% 9.4% 5.3% 670.0% 2,868.5% 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 %   4.8% 2.1% 0.6% 0.3% -6.4% 83.6% 0.0% 0.0%   ROI %   5.4% 2.2% 0.6% 0.3% -7.0% 86.0% 0.0% 0.0%   ROE %   9.0% 1.4% -7.9% -15.1% -199.6% 199.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   27.1% 22.9% 18.8% 14.6% 0.0% 34.9% 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, %   1,129.6% 527.4% 623.2% 109.9% -25.7% 7.5% 0.0% 0.0%   Gearing %   226.6% 104.5% 102.3% 23.4% 13,490.2% 0.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 3.9% 12.0% 31.2% 417.4% 3,347.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.1 0.0 0.1 0.5 5.1 1.5 0.0 0.0   Current Ratio   0.1 0.0 0.1 0.5 5.1 1.5 0.0 0.0   Cash and cash equivalent   31.1 6.9 93.3 79.0 86.5 0.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -1,565.4 -2,315.5 -1,918.6 -972.9 2,022.8 489.7 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 281 259 -528 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 281 259 -535 0 0 0   EBIT / employee   0 0 56 31 -757 0 0 0   Net earnings / employee   0 0 -148 -254 -1,550 0 0 0