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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   3.8% 1.7% 2.7% 1.4% 1.5% 1.4% 8.3% 8.3%   Credit score (0-100)   52 73 59 77 75 79 29 29   Credit rating   BBB A BBB A A A BB BB   Credit limit (kDKK)   0.0 3.3 0.0 36.0 39.6 94.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   589 755 598 1,897 1,746 2,052 0.0 0.0   EBITDA   589 755 598 1,897 1,746 2,052 0.0 0.0   EBIT   -11.2 755 1,498 1,897 3,037 3,422 0.0 0.0   Pre-tax profit (PTP)   -66.9 674.7 1,429.1 1,361.2 1,868.6 2,208.7 0.0 0.0   Net earnings   -754.8 526.3 1,312.7 1,045.4 1,745.1 1,955.7 0.0 0.0   Pre-tax profit without non-rec. items   -66.9 675 1,429 1,361 1,869 2,209 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   10,100 10,100 32,200 37,153 38,444 39,814 0.0 0.0   Shareholders equity total   2,582 3,108 4,421 5,466 7,211 9,167 9,041 9,041   Interest-bearing liabilities   7,264 6,776 14,408 31,476 29,902 29,573 0.0 0.0   Balance sheet total (assets)   10,394 10,431 40,205 38,951 39,224 41,164 9,041 9,041   Net Debt   6,979 6,525 6,403 31,476 29,902 29,040 -9,041 -9,041     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   589 755 598 1,897 1,746 2,052 0.0 0.0   Gross profit growth   21.4% 28.3% -20.9% 217.3% -8.0% 17.5% -100.0% 0.0%   Employees   0 0 0 1 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)   10,394 10,431 40,205 38,951 39,224 41,164 9,041 9,041   Balance sheet change%   -7.9% 0.4% 285.4% -3.1% 0.7% 4.9% -78.0% 0.0%   Added value   -11.2 755.5 1,497.9 1,897.3 3,037.2 3,421.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -600 0 22,100 4,953 1,291 1,370 -39,814 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   -1.9% 100.0% 250.5% 100.0% 174.0% 166.8% 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 %   -0.1% 7.3% 5.9% 4.8% 7.9% 8.6% 0.0% 0.0%   ROI %   -0.1% 7.4% 10.2% 6.8% 8.4% 9.1% 0.0% 0.0%   ROE %   -25.5% 18.5% 34.9% 21.1% 27.5% 23.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   24.8% 29.8% 11.0% 14.0% 18.4% 22.3% 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, %   1,185.4% 863.7% 1,070.9% 1,658.9% 1,712.6% 1,415.5% 0.0% 0.0%   Gearing %   281.3% 218.0% 325.9% 575.8% 414.7% 322.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 1.2% 0.7% 2.4% 4.0% 4.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.2 0.2 0.3 0.1 0.1 0.1 0.0 0.0   Current Ratio   0.2 0.2 0.3 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   284.1 250.7 8,004.6 0.0 0.0 532.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -1,330.5 -993.6 -21,745.3 -14,663.8 -14,726.8 -14,700.8 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 1,897 3,037 3,422 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 1,897 1,746 2,052 0 0   EBIT / employee   0 0 0 1,897 3,037 3,422 0 0   Net earnings / employee   0 0 0 1,045 1,745 1,956 0 0