Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MOMENTUM Ejendomsinvest 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   2.3% 0.8% 0.7% 0.8% 0.7% 0.7% 11.3% 11.3%   Credit score (0-100)   67 94 94 92 95 92 21 21   Credit rating   BBB AA AA AA AA AA BB BB   Credit limit (kDKK)   -0.0 924.2 957.3 899.9 1,035.0 1,011.5 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   -7.0 1,107 1,073 792 2,024 2,465 0.0 0.0   EBITDA   -7.0 1,107 1,073 792 2,024 2,465 0.0 0.0   EBIT   -7.0 2,048 1,731 1,614 2,399 1,770 0.0 0.0   Pre-tax profit (PTP)   -87.3 1,424.8 1,004.7 845.9 813.3 439.2 0.0 0.0   Net earnings   169.6 1,164.8 784.7 653.7 609.9 349.2 0.0 0.0   Pre-tax profit without non-rec. items   -87.3 1,425 1,005 846 813 439 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   21,500 24,500 27,305 28,861 62,611 62,465 0.0 0.0   Shareholders equity total   -401 9,264 9,498 9,382 9,392 9,741 1,034 1,034   Interest-bearing liabilities   22,153 14,239 16,833 18,344 58,413 57,986 0.0 0.0   Balance sheet total (assets)   21,757 25,076 27,478 29,385 69,729 69,338 1,034 1,034   Net Debt   22,153 13,933 16,794 18,317 57,647 57,409 -1,034 -1,034     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   -7.0 1,107 1,073 792 2,024 2,465 0.0 0.0   Gross profit growth   -16.6% 0.0% -3.1% -26.2% 155.6% 21.8% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   21,757 25,076 27,478 29,385 69,729 69,338 1,034 1,034   Balance sheet change%   243,488.9% 15.3% 9.6% 6.9% 137.3% -0.6% -98.5% 0.0%   Added value   -7.0 2,057.3 1,920.9 1,881.8 2,667.3 2,047.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   21,500 2,990 2,616 1,287 33,412 -423 -62,465 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 3.0 4.0 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 (%)   100.0% 184.9% 161.4% 203.8% 118.6% 71.8% 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 %   -0.1% 8.7% 6.6% 5.7% 4.8% 4.2% 0.0% 0.0%   ROI %   -0.1% 8.9% 6.8% 5.8% 4.9% 4.3% 0.0% 0.0%   ROE %   1.6% 7.5% 8.4% 6.9% 6.5% 3.7% 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 %   -1.8% 37.0% 34.6% 31.9% 13.5% 14.0% 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, %   -315,842.0% 1,258.5% 1,565.8% 2,313.2% 2,848.2% 2,328.7% 0.0% 0.0%   Gearing %   -5,523.5% 153.7% 177.2% 195.5% 621.9% 595.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.7% 3.4% 4.7% 4.4% 4.1% 4.3% 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   0.0 0.2 0.0 0.0 0.2 0.2 0.0 0.0   Current Ratio   0.0 0.2 0.0 0.0 0.2 0.2 0.0 0.0   Cash and cash equivalent   0.3 305.5 39.3 27.0 766.3 576.7 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   -21,901.1 -2,948.7 -6,034.4 -8,288.8 -20,788.9 -32,002.2 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 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0