Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Momentum Ejendomme A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.2% 0.7% 0.9% 0.6% 0.6% 0.7% 8.5% 8.3%   Credit score (0-100)   83 94 88 96 97 94 29 30   Credit rating   A AA A AA AA AA BB BB   Credit limit (kDKK)   166.9 742.4 524.5 939.0 1,024.6 1,137.6 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   0 0 0 0 0 0 0 0   Gross profit   204 524 339 575 1,009 832 0.0 0.0   EBITDA   204 524 281 285 787 632 0.0 0.0   EBIT   2,392 2,043 759 1,968 1,458 1,612 0.0 0.0   Pre-tax profit (PTP)   2,045.6 1,534.8 414.1 1,583.8 1,063.9 1,131.6 0.0 0.0   Net earnings   2,072.0 1,542.4 427.7 1,604.3 975.8 1,098.3 0.0 0.0   Pre-tax profit without non-rec. items   2,046 1,535 414 1,584 1,064 1,132 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   18,540 18,281 22,362 24,628 25,391 26,433 0.0 0.0   Shareholders equity total   5,278 6,820 7,248 8,852 9,828 11,176 10,426 10,426   Interest-bearing liabilities   14,663 12,405 14,838 15,612 15,055 14,527 0.0 0.0   Balance sheet total (assets)   21,058 19,549 22,951 25,047 25,823 27,042 10,426 10,426   Net Debt   12,197 11,297 14,413 15,421 14,942 14,131 -10,426 -10,426     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   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   204 524 339 575 1,009 832 0.0 0.0   Gross profit growth   -39.2% 156.4% -35.2% 69.5% 75.5% -17.6% -100.0% 0.0%   Employees   0 0 0 0 0 2 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)   21,058 19,549 22,951 25,047 25,823 27,042 10,426 10,426   Balance sheet change%   207.7% -7.2% 17.4% 9.1% 3.1% 4.7% -61.4% 0.0%   Added value   2,392.4 2,043.3 758.6 1,967.8 1,458.1 1,612.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   11,925 -259 4,081 2,266 762 1,042 -26,433 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 %   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 (%)   1,170.6% 389.9% 223.5% 342.1% 144.5% 193.9% 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 %   17.2% 10.1% 3.6% 8.2% 5.7% 6.1% 0.0% 0.0%   ROI %   18.8% 10.4% 3.6% 8.3% 5.8% 6.3% 0.0% 0.0%   ROE %   48.8% 25.5% 6.1% 19.9% 10.4% 10.5% 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 %   26.1% 34.9% 31.6% 35.3% 38.1% 41.3% 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, %   5,968.3% 2,155.6% 5,132.2% 5,415.0% 1,899.5% 2,236.4% 0.0% 0.0%   Gearing %   277.8% 181.9% 204.7% 176.4% 153.2% 130.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 3.8% 2.5% 2.5% 2.6% 3.3% 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   0.4 0.5 0.2 0.6 0.5 0.5 0.0 0.0   Current Ratio   0.3 0.5 0.2 0.6 0.5 0.5 0.0 0.0   Cash and cash equivalent   2,466.1 1,107.8 425.2 190.4 112.8 395.7 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)   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   -4,899.2 -1,174.3 -2,141.5 -278.5 -525.4 -664.3 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  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 0 806 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 316 0 0   EBIT / employee   0 0 0 0 0 806 0 0   Net earnings / employee   0 0 0 0 0 549 0 0