Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MMT Erhvervsejendomme ApS 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 2018/12 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% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   1.4% 2.1% 1.0% 1.7% 0.8% 0.7% 8.5% 8.3%   Credit score (0-100)   79 69 85 72 92 93 29 29   Credit rating   A A A A AA AA BB BB   Credit limit (kDKK)   20.0 0.2 175.2 11.5 576.0 812.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   784 0 0 0 0 0 0 0   Gross profit   485 589 755 598 1,897 1,746 0.0 0.0   EBITDA   485 589 755 598 1,897 1,746 0.0 0.0   EBIT   242 -11.2 755 1,498 1,897 3,037 0.0 0.0   Pre-tax profit (PTP)   136.3 -66.9 674.7 1,429.1 1,361.2 1,868.6 0.0 0.0   Net earnings   106.3 -754.8 526.3 1,312.7 1,045.4 1,745.1 0.0 0.0   Pre-tax profit without non-rec. items   136 -66.9 675 1,429 1,361 1,869 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   10,700 10,100 10,100 32,200 37,153 38,444 0.0 0.0   Shareholders equity total   3,337 2,582 3,108 4,421 5,466 7,211 7,085 7,085   Interest-bearing liabilities   7,414 7,264 6,776 14,408 31,476 29,902 0.0 0.0   Balance sheet total (assets)   11,281 10,394 10,431 40,205 38,951 39,224 7,085 7,085   Net Debt   7,414 6,979 6,525 6,403 31,476 29,902 -7,085 -7,085     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   784 0 0 0 0 0 0 0   Net sales growth   54.8% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   485 589 755 598 1,897 1,746 0.0 0.0   Gross profit growth   522.1% 21.4% 28.3% -20.9% 217.3% -8.0% -100.0% 0.0%   Employees   0 0 0 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   11,281 10,394 10,431 40,205 38,951 39,224 7,085 7,085   Balance sheet change%   -2.4% -7.9% 0.4% 285.4% -3.1% 0.7% -81.9% 0.0%   Added value   242.0 -11.2 755.5 1,497.9 1,897.3 3,037.2 0.0 0.0   Added value %   30.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -243 -600 0 22,100 4,953 1,291 -38,444 0   Net sales trend   1.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   61.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   30.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   49.9% -1.9% 100.0% 250.5% 100.0% 174.0% 0.0% 0.0%   Net Earnings %   13.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   44.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   17.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   2.1% -0.1% 7.3% 5.9% 4.8% 7.9% 0.0% 0.0%   ROI %   2.2% -0.1% 7.4% 10.2% 6.8% 8.4% 0.0% 0.0%   ROE %   3.2% -25.5% 18.5% 34.9% 21.1% 27.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   29.6% 24.8% 29.8% 11.0% 14.0% 18.4% 100.0% 100.0%   Relative indebtedness %   1,013.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   1,013.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   1,528.7% 1,185.4% 863.7% 1,070.9% 1,658.9% 1,712.6% 0.0% 0.0%   Gearing %   222.2% 281.3% 218.0% 325.9% 575.8% 414.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 0.8% 1.2% 0.7% 2.4% 4.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.3 0.2 0.2 0.3 0.1 0.1 0.0 0.0   Current Ratio   0.3 0.2 0.2 0.3 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.0 284.1 250.7 8,004.6 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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)   46.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   74.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -1,103.9 -1,330.5 -993.6 -21,745.3 -14,663.8 -14,726.8 0.0 0.0   Net working capital %   -140.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 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 0 0 0 1,897 3,037 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 1,897 1,746 0 0   EBIT / employee   0 0 0 0 1,897 3,037 0 0   Net earnings / employee   0 0 0 0 1,045 1,745 0 0