Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MKA Ejendomme Invest ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6% 0.6%   Bankruptcy risk   0.0% 0.0% 1.7% 0.6% 1.8% 3.6% 7.8% 7.7%   Credit score (0-100)   0 0 72 96 70 52 31 32   Credit rating   N/A N/A A AA A BBB BB BB   Credit limit (kDKK)   0.0 0.0 8.6 2,381.0 7.3 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 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 9,510 9,408 7,821 6,968 6,968 6,968   Gross profit   0.0 0.0 2,979 3,578 988 151 0.0 0.0   EBITDA   0.0 0.0 -4,421 3,578 980 151 0.0 0.0   EBIT   0.0 0.0 -721 11,038 427 -3,139 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -1,773.3 10,094.7 -505.9 -4,994.6 0.0 0.0   Net earnings   0.0 0.0 -1,385.9 7,873.9 -395.1 -4,130.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -1,773 10,095 -506 -4,995 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 139,740 147,580 150,300 150,100 0.0 0.0   Shareholders equity total   0.0 0.0 11,627 19,501 19,106 14,976 14,926 14,926   Interest-bearing liabilities   0.0 0.0 63,971 61,010 58,356 54,632 0.0 0.0   Balance sheet total (assets)   0.0 0.0 141,393 150,133 151,357 150,906 14,926 14,926   Net Debt   0.0 0.0 63,575 60,810 58,356 54,632 -14,926 -14,926     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 9,510 9,408 7,821 6,968 6,968 6,968   Net sales growth   0.0% 0.0% 0.0% -1.1% -16.9% -10.9% 0.0% 0.0%   Gross profit   0.0 0.0 2,979 3,578 988 151 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 20.1% -72.4% -84.7% -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)   0 0 141,393 150,133 151,357 150,906 14,926 14,926   Balance sheet change%   0.0% 0.0% 0.0% 6.2% 0.8% -0.3% -90.1% 0.0%   Added value   0.0 0.0 -720.6 11,038.0 427.2 -3,138.6 0.0 0.0   Added value %   0.0% 0.0% -7.6% 117.3% 5.5% -45.0% 0.0% 0.0%   Investments   0 0 139,740 7,840 2,720 -200 -150,100 0   Net sales trend   0.0 0.0 0.0 -1.0 -2.0 -3.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% -46.5% 38.0% 12.5% 2.2% 0.0% 0.0%   EBIT %   0.0% 0.0% -7.6% 117.3% 5.5% -45.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% -24.2% 308.5% 43.2% -2,081.9% 0.0% 0.0%   Net Earnings %   0.0% 0.0% -14.6% 83.7% -5.1% -59.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% -53.5% 4.4% 2.0% -12.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% -18.6% 107.3% -6.5% -71.7% 0.0% 0.0%   ROA %   0.0% 0.0% -0.5% 7.6% 0.3% -2.1% 0.0% 0.0%   ROI %   0.0% 0.0% -0.5% 7.9% 0.4% -3.9% 0.0% 0.0%   ROE %   0.0% 0.0% -11.9% 50.6% -2.0% -24.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 8.2% 13.0% 12.6% 9.9% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 1,330.4% 1,329.8% 1,622.5% 1,886.3% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 1,326.2% 1,327.6% 1,622.5% 1,886.3% -214.2% -214.2%   Net int. bear. debt to EBITDA, %   0.0% 0.0% -1,438.2% 1,699.7% 5,956.1% 36,237.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 550.2% 312.9% 305.4% 364.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 3.3% 1.5% 1.6% 3.3% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.2 0.2 0.2 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.2 0.2 0.2 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 396.1 200.5 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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 23.6 71.6 0.0 6.9 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 47.5 59.3 64.7 167.3 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 16.9% 26.6% 13.5% 9.3% 214.2% 214.2%   Net working capital   0.0 0.0 -6,189.6 -9,173.4 -5,187.8 -5,376.0 0.0 0.0   Net working capital %   0.0% 0.0% -65.1% -97.5% -66.3% -77.2% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 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 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