Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

2MO 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 2019/12 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   4.0% 3.0% 3.0% 4.2% 3.2% 4.0% 16.4% 16.1%   Credit score (0-100)   51 57 56 48 54 49 11 11   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   -0.0 0.0 -0.0 -0.0 -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)  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   133 1,116 1,433 1,321 1,432 1,287 0.0 0.0   EBITDA   133 1,116 935 861 1,432 1,287 0.0 0.0   EBIT   -105 623 253 194 801 659 0.0 0.0   Pre-tax profit (PTP)   -651.0 -44.9 -257.0 150.1 -176.9 -272.0 0.0 0.0   Net earnings   -651.0 -55.3 -341.7 19.3 -222.1 -340.2 0.0 0.0   Pre-tax profit without non-rec. items   -651 -44.9 -257 150 -177 -272 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   18,974 27,272 30,633 28,425 23,978 23,382 0.0 0.0   Shareholders equity total   -599 -654 -996 -977 -1,199 -1,539 -1,589 -1,589   Interest-bearing liabilities   20,286 28,523 31,286 28,669 25,414 23,917 1,589 1,589   Balance sheet total (assets)   19,889 28,513 31,118 28,441 24,787 23,458 0.0 0.0   Net Debt   19,371 27,282 30,806 28,669 24,635 23,899 1,589 1,589     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   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   133 1,116 1,433 1,321 1,432 1,287 0.0 0.0   Gross profit growth   0.0% 738.8% 28.4% -7.8% 8.4% -10.2% -100.0% 0.0%   Employees   0 0 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   19,889 28,513 31,118 28,441 24,787 23,458 0 0   Balance sheet change%   0.0% 43.4% 9.1% -8.6% -12.8% -5.4% -100.0% 0.0%   Added value   133.0 1,115.6 935.0 860.5 1,467.9 1,286.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   18,736 7,805 2,678 -2,874 -5,078 -1,224 -23,382 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 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 (%)   -78.9% 55.8% 17.6% 14.7% 55.9% 51.2% 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 %   -0.5% 2.5% 0.8% 2.1% 2.9% 2.6% 0.0% 0.0%   ROI %   -0.5% 2.6% 0.8% 2.2% 3.0% 2.7% 0.0% 0.0%   ROE %   -3.3% -0.2% -1.1% 0.1% -0.8% -1.4% 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 %   -2.9% -2.2% -3.1% -3.3% -4.6% -6.2% -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, %   14,564.7% 2,445.5% 3,295.0% 3,331.6% 1,719.9% 1,857.3% 0.0% 0.0%   Gearing %   -3,386.6% -4,359.8% -3,141.4% -2,935.5% -2,120.1% -1,554.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.4% 2.7% 1.7% 1.7% 3.6% 3.8% 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   0.1 0.1 0.0 0.0 0.1 0.0 0.0 0.0   Current Ratio   0.1 0.1 0.0 0.0 0.1 0.0 0.0 0.0   Cash and cash equivalent   915.0 1,240.6 479.5 0.0 778.9 18.1 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   -14,414.0 -11,647.0 -14,078.0 -14,008.6 -12,226.7 -12,286.4 -794.5 -794.5   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 0 935 861 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 935 861 0 0 0 0   EBIT / employee   0 0 253 194 0 0 0 0   Net earnings / employee   0 0 -342 19 0 0 0 0