Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Milinka Ejendomme 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   7.5% 3.1% 1.6% 0.8% 28.4% 9.3% 14.4% 14.4%   Credit score (0-100)   35 59 76 94 2 25 14 14   Credit rating   BB BBB A AA B BB BB BB   Credit limit (kDKK)   0.0 0.0 13.7 936.2 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   697 496 559 1,206 481 -27.7 0.0 0.0   EBITDA   -7,503 496 427 1,206 -278 -27.7 0.0 0.0   EBIT   -7,503 496 7,027 5,206 -278 -27.7 0.0 0.0   Pre-tax profit (PTP)   -7,815.6 -1,636.7 4,575.4 4,696.5 -593.7 -27.7 0.0 0.0   Net earnings   -6,096.1 -1,692.4 3,201.9 3,662.8 -540.8 438.4 0.0 0.0   Pre-tax profit without non-rec. items   -7,816 -1,637 4,575 4,697 -594 -27.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Tangible assets total   16,400 16,400 23,000 27,000 0.0 0.0 0.0 0.0   Shareholders equity total   3,053 1,360 4,562 8,225 7,684 488 438 438   Interest-bearing liabilities   13,436 13,777 16,806 16,296 0.0 0.0 0.0 0.0   Balance sheet total (assets)   17,775 16,416 24,095 28,351 11,457 3,632 438 438   Net Debt   13,322 13,777 16,806 16,296 -46.9 -12.0 -438 -438     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   697 496 559 1,206 481 -27.7 0.0 0.0   Gross profit growth   0.0% -28.8% 12.6% 116.0% -60.1% 0.0% 0.0% 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)   17,775 16,416 24,095 28,351 11,457 3,632 438 438   Balance sheet change%   0.0% -7.6% 46.8% 17.7% -59.6% -68.3% -87.9% 0.0%   Added value   -7,502.6 496.2 7,026.5 5,206.4 -277.6 -27.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   16,400 0 6,600 4,000 -27,000 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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 (%)   -1,075.8% 100.0% 1,258.0% 431.6% -57.7% 100.0% 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 %   -42.2% 3.0% 34.9% 20.1% -0.7% -0.4% 0.0% 0.0%   ROI %   -43.4% 3.1% 35.8% 20.6% -0.8% -0.7% 0.0% 0.0%   ROE %   -199.7% -76.7% 108.1% 57.3% -6.8% 10.7% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Equity ratio %   17.6% 8.5% 19.3% 29.5% 67.1% 13.4% 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, %   -177.6% 2,776.5% 3,940.0% 1,350.9% 16.9% 43.2% 0.0% 0.0%   Gearing %   440.1% 1,012.9% 368.4% 198.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 15.8% 16.3% 3.5% 5.5% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Quick Ratio   5.8 0.0 1.5 1.7 14.3 1.2 0.0 0.0   Current Ratio   2.1 0.0 0.9 1.1 14.3 1.2 0.0 0.0   Cash and cash equivalent   114.0 0.0 0.0 0.0 46.9 12.0 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   726.7 -1,131.7 -60.0 82.3 10,657.1 488.4 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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