Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

M/J Ejendomsselskab 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  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.1% 1.1% 1.0% 1.1% 1.5% 2.0% 8.5% 8.3%   Credit score (0-100)   85 86 85 83 76 67 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   294.9 369.9 539.2 401.9 53.3 0.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,834 5,864 7,702 6,777 3,852 1,198 0.0 0.0   EBITDA   1,939 1,739 3,082 2,098 2,909 759 0.0 0.0   EBIT   1,433 1,266 2,543 1,553 2,597 372 0.0 0.0   Pre-tax profit (PTP)   1,260.0 1,133.0 2,399.0 1,354.0 2,402.0 230.7 0.0 0.0   Net earnings   986.0 883.0 1,870.0 1,063.0 1,878.0 173.4 0.0 0.0   Pre-tax profit without non-rec. items   1,260 1,133 2,399 1,354 2,402 231 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Tangible assets total   14,266 14,066 14,428 16,102 14,154 14,367 0.0 0.0   Shareholders equity total   6,692 7,075 7,945 7,509 7,887 8,061 7,061 7,061   Interest-bearing liabilities   7,147 6,114 6,038 7,604 5,020 4,202 0.0 0.0   Balance sheet total (assets)   18,233 18,225 20,351 20,556 15,807 14,550 7,061 7,061   Net Debt   6,853 5,572 4,790 7,085 3,612 4,114 -7,061 -7,061     See the entire balance sheet 1000.0 Volume  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 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   5,834 5,864 7,702 6,777 3,852 1,198 0.0 0.0   Gross profit growth   7.0% 0.5% 31.3% -12.0% -43.2% -68.9% -100.0% 0.0%   Employees   11 11 12 13 2 1 0 0   Employee growth %   0.0% 0.0% 9.1% 8.3% -84.6% -50.0% -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)   18,233 18,225 20,351 20,556 15,807 14,550 7,061 7,061   Balance sheet change%   5.0% -0.0% 11.7% 1.0% -23.1% -8.0% -51.5% 0.0%   Added value   1,939.0 1,739.0 3,082.0 2,098.0 3,142.0 759.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -296 -751 -254 1,051 -2,724 -174 -14,367 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 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 (%)   24.6% 21.6% 33.0% 22.9% 67.4% 31.0% 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 %   8.1% 7.0% 13.2% 7.6% 14.3% 2.4% 0.0% 0.0%   ROI %   9.3% 8.2% 16.3% 9.4% 16.2% 2.5% 0.0% 0.0%   ROE %   15.9% 12.8% 24.9% 13.8% 24.4% 2.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Equity ratio %   36.7% 38.8% 39.0% 36.5% 49.9% 55.4% 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, %   353.4% 320.4% 155.4% 337.7% 124.2% 541.9% 0.0% 0.0%   Gearing %   106.8% 86.4% 76.0% 101.3% 63.6% 52.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 2.0% 2.4% 2.9% 3.1% 3.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Quick Ratio   0.2 0.3 0.5 0.2 0.5 0.1 0.0 0.0   Current Ratio   0.8 0.8 0.8 0.5 0.5 0.1 0.0 0.0   Cash and cash equivalent   294.0 542.0 1,248.0 519.0 1,408.0 88.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 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   -961.0 -868.0 -1,016.0 -3,765.0 -1,458.0 -2,187.5 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 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   176 158 257 161 1,571 759 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   176 158 257 161 1,455 759 0 0   EBIT / employee   130 115 212 119 1,299 372 0 0   Net earnings / employee   90 80 156 82 939 173 0 0