Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mørck 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  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% 0.3% 0.3%   Bankruptcy risk   1.5% 1.6% 1.1% 1.1% 0.7% 1.3% 9.2% 9.1%   Credit score (0-100)   78 76 84 83 94 78 27 27   Credit rating   A A A A AA A BB BB   Credit limit (kDKK)   8.8 4.9 159.7 180.8 501.0 51.9 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   306 240 687 1,247 1,801 1,036 0.0 0.0   EBITDA   306 240 687 1,247 1,715 835 0.0 0.0   EBIT   198 128 567 1,133 1,601 721 0.0 0.0   Pre-tax profit (PTP)   19.4 -120.5 319.8 585.1 1,050.7 -123.4 0.0 0.0   Net earnings   14.7 -94.3 249.4 467.4 884.5 -109.8 0.0 0.0   Pre-tax profit without non-rec. items   19.4 -120 320 585 1,051 -123 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   11,058 12,903 12,852 10,847 20,789 20,939 0.0 0.0   Shareholders equity total   2,498 2,403 3,107 3,574 4,459 4,349 4,299 4,299   Interest-bearing liabilities   6,299 8,438 8,807 6,653 15,192 15,530 0.0 0.0   Balance sheet total (assets)   11,303 13,367 13,978 12,094 21,348 21,549 4,299 4,299   Net Debt   6,274 8,438 8,007 6,449 15,192 15,530 -4,299 -4,299     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   306 240 687 1,247 1,801 1,036 0.0 0.0   Gross profit growth   63.3% -21.6% 186.8% 81.6% 44.4% -42.5% -100.0% 0.0%   Employees   0 0 0 0 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)   11,303 13,367 13,978 12,094 21,348 21,549 4,299 4,299   Balance sheet change%   9.1% 18.3% 4.6% -13.5% 76.5% 0.9% -80.1% 0.0%   Added value   305.6 239.6 687.0 1,247.4 1,715.1 835.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   766 1,733 -171 -2,119 9,828 36 -20,939 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 (%)   64.6% 53.3% 82.5% 90.9% 88.9% 69.6% 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 %   1.8% 1.0% 4.3% 8.8% 9.6% 3.4% 0.0% 0.0%   ROI %   2.1% 1.2% 4.7% 9.7% 10.2% 3.6% 0.0% 0.0%   ROE %   0.6% -3.8% 9.1% 14.0% 22.0% -2.5% 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 %   22.1% 18.0% 22.2% 29.6% 21.1% 20.3% 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, %   2,053.0% 3,521.9% 1,165.5% 517.0% 885.8% 1,858.8% 0.0% 0.0%   Gearing %   252.2% 351.1% 283.5% 186.1% 340.7% 357.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 3.4% 3.0% 7.3% 5.1% 5.6% 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   0.1 0.1 0.3 0.5 0.2 0.2 0.0 0.0   Current Ratio   0.1 0.1 0.3 0.6 0.2 0.2 0.0 0.0   Cash and cash equivalent   25.4 0.0 799.8 203.9 0.0 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   -1,708.0 -3,813.0 -3,150.4 -1,007.4 -1,924.7 -2,521.0 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 1,715 835 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 1,715 835 0 0   EBIT / employee   0 0 0 0 1,601 721 0 0   Net earnings / employee   0 0 0 0 884 -110 0 0