Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MC 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   1.6% 1.7% 1.7% 1.4% 1.3% 1.3% 7.2% 7.2%   Credit score (0-100)   76 73 72 78 78 80 34 34   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   19.3 10.1 13.8 97.9 178.9 143.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,022 951 1,041 1,133 1,083 1,115 0.0 0.0   EBITDA   1,022 951 1,041 1,133 1,083 1,115 0.0 0.0   EBIT   514 -31.6 941 1,240 1,083 1,115 0.0 0.0   Pre-tax profit (PTP)   1,260.6 1,899.6 1,039.6 1,152.5 910.3 771.9 0.0 0.0   Net earnings   983.3 1,497.1 810.9 899.0 710.0 600.9 0.0 0.0   Pre-tax profit without non-rec. items   244 -66.1 840 1,152 910 772 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   31,590 26,280 29,806 30,910 30,910 30,910 0.0 0.0   Shareholders equity total   9,339 10,836 11,647 12,546 12,756 11,356 11,156 11,156   Interest-bearing liabilities   19,523 14,665 14,896 16,406 16,735 16,275 0.0 0.0   Balance sheet total (assets)   31,699 28,767 30,013 32,362 32,882 31,354 11,156 11,156   Net Debt   19,422 14,085 14,690 16,365 16,726 16,257 -11,156 -11,156     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,022 951 1,041 1,133 1,083 1,115 0.0 0.0   Gross profit growth   22.1% -6.9% 9.4% 8.8% -4.5% 3.0% -100.0% 0.0%   Employees   0 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   31,699 28,767 30,013 32,362 32,882 31,354 11,156 11,156   Balance sheet change%   5.0% -9.2% 4.3% 7.8% 1.6% -4.6% -64.4% 0.0%   Added value   1,022.1 951.2 1,040.9 1,240.3 1,082.6 1,115.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   947 -6,293 3,426 1,104 0 0 -30,910 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   50.2% -3.3% 90.4% 109.5% 100.0% 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 %   1.7% 0.1% 3.4% 4.2% 3.5% 3.6% 0.0% 0.0%   ROI %   1.7% 0.1% 3.5% 4.3% 3.6% 3.6% 0.0% 0.0%   ROE %   11.1% 14.8% 7.2% 7.4% 5.6% 5.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   29.9% 38.3% 39.4% 38.8% 38.8% 36.2% 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, %   1,900.2% 1,480.7% 1,411.3% 1,444.4% 1,545.0% 1,457.4% 0.0% 0.0%   Gearing %   209.1% 135.3% 127.9% 130.8% 131.2% 143.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 0.6% 1.1% 0.9% 1.5% 2.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 3.4 0.1 1.7 1.2 0.2 0.0 0.0   Current Ratio   0.0 2.0 0.1 1.7 1.2 0.2 0.0 0.0   Cash and cash equivalent   100.4 579.5 205.9 40.2 9.5 18.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -3,441.8 1,269.7 -1,862.6 612.9 381.9 -1,474.2 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 951 1,041 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 951 1,041 0 0 0 0 0   EBIT / employee   0 -32 941 0 0 0 0 0   Net earnings / employee   0 1,497 811 0 0 0 0 0