Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET MICHLAS 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 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% 1.5% 0.3%   Bankruptcy risk   3.2% 3.7% 5.8% 2.8% 2.4% 2.6% 13.3% 11.3%   Credit score (0-100)   57 53 40 58 63 60 17 21   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)  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   -36.6 -48.8 -204 87.7 76.5 69.4 0.0 0.0   EBITDA   -36.6 -48.8 -204 87.7 76.5 69.4 0.0 0.0   EBIT   -36.6 -48.8 -204 87.7 76.5 69.4 0.0 0.0   Pre-tax profit (PTP)   -50.4 -32.8 -232.8 165.3 127.4 81.5 0.0 0.0   Net earnings   -39.4 -25.6 -181.6 128.9 99.3 63.6 0.0 0.0   Pre-tax profit without non-rec. items   -50.4 -32.8 -233 165 127 81.5 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   1,499 1,499 2,058 2,058 2,058 2,058 0.0 0.0   Shareholders equity total   1,073 1,048 866 995 1,094 1,158 1,033 1,033   Interest-bearing liabilities   233 222 976 899 928 971 0.0 0.0   Balance sheet total (assets)   1,591 1,637 2,354 2,264 2,319 2,456 1,033 1,033   Net Debt   150 114 858 696 668 971 -1,033 -1,033     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   -36.6 -48.8 -204 87.7 76.5 69.4 0.0 0.0   Gross profit growth   0.0% -33.4% -317.3% 0.0% -12.7% -9.2% -100.0% 0.0%   Employees   0 1 1 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)   1,591 1,637 2,354 2,264 2,319 2,456 1,033 1,033   Balance sheet change%   -0.1% 2.9% 43.8% -3.8% 2.4% 5.9% -57.9% 0.0%   Added value   -36.6 -48.8 -203.7 87.7 76.5 69.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 558 0 0 0 -2,058 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 1.0 2.0 3.0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   -2.2% -1.4% -9.5% 7.6% 5.9% 3.9% 0.0% 0.0%   ROI %   -2.2% -1.4% -10.8% 8.5% 6.2% 4.0% 0.0% 0.0%   ROE %   -3.5% -2.4% -19.0% 13.9% 9.5% 5.6% 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 %   69.4% 64.0% 36.8% 44.0% 47.2% 47.2% 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, %   -411.0% -234.5% -421.1% 793.7% 873.0% 1,398.8% 0.0% 0.0%   Gearing %   21.7% 21.1% 112.7% 90.4% 84.8% 83.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.3% 4.8% 7.1% 1.1% 0.9% 1.2% 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   0.5 0.4 0.7 1.0 1.4 1.4 0.0 0.0   Current Ratio   0.5 0.4 0.7 1.0 1.4 1.4 0.0 0.0   Cash and cash equivalent   82.5 107.1 118.2 203.6 259.8 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)   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   -186.3 -311.8 -242.5 -210.9 -187.8 105.6 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 -49 -204 88 77 69 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -49 -204 88 77 69 0 0   EBIT / employee   0 -49 -204 88 77 69 0 0   Net earnings / employee   0 -26 -182 129 99 64 0 0