Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET MEJLGADE 25 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.1% 1.3% 2.3% 1.2% 1.2% 1.4% 8.3% 8.3%   Credit score (0-100)   68 81 63 81 81 79 29 29   Credit rating   BBB A BBB A A A BB BB   Credit limit (kDKK)   0.3 158.2 0.1 193.6 216.8 67.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   571 678 613 668 653 660 0.0 0.0   EBITDA   571 678 613 668 653 660 0.0 0.0   EBIT   559 1,578 384 1,668 1,753 660 0.0 0.0   Pre-tax profit (PTP)   13.6 1,522.0 340.8 1,717.4 1,723.0 581.1 0.0 0.0   Net earnings   10.6 1,385.0 67.8 1,340.4 1,343.0 454.1 0.0 0.0   Pre-tax profit without non-rec. items   13.6 1,522 341 1,717 1,723 581 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   17,700 18,600 18,600 19,600 20,700 20,700 0.0 0.0   Shareholders equity total   6,505 7,890 7,957 9,298 6,641 7,095 7,045 7,045   Interest-bearing liabilities   9,132 12,160 12,048 11,937 11,819 11,704 0.0 0.0   Balance sheet total (assets)   17,997 22,527 22,630 24,144 21,624 21,941 7,045 7,045   Net Debt   8,861 11,756 11,996 11,844 11,792 11,704 -7,045 -7,045     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   571 678 613 668 653 660 0.0 0.0   Gross profit growth   -15.8% 18.7% -9.5% 8.9% -2.3% 1.1% -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)   17,997 22,527 22,630 24,144 21,624 21,941 7,045 7,045   Balance sheet change%   0.3% 25.2% 0.5% 6.7% -10.4% 1.5% -67.9% 0.0%   Added value   558.9 1,578.2 383.6 1,668.1 1,752.9 660.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 900 0 1,000 1,100 0 -20,700 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   97.8% 232.7% 62.5% 249.7% 268.5% 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 %   3.1% 8.0% 2.0% 7.8% 8.0% 3.2% 0.0% 0.0%   ROI %   3.2% 8.3% 2.1% 8.0% 8.3% 3.3% 0.0% 0.0%   ROE %   0.2% 19.2% 0.9% 15.5% 16.9% 6.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   36.6% 35.4% 35.5% 38.9% 31.0% 32.7% 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, %   1,550.6% 1,733.4% 1,955.4% 1,772.8% 1,806.2% 1,773.3% 0.0% 0.0%   Gearing %   140.4% 154.1% 151.4% 128.4% 178.0% 165.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.0% 1.0% 1.0% 1.0% 1.0% 1.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.5 8.3 8.7 8.9 1.8 2.6 0.0 0.0   Current Ratio   0.4 5.7 6.0 6.2 1.3 1.8 0.0 0.0   Cash and cash equivalent   271.0 404.6 52.1 92.7 27.2 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -481.8 3,238.7 3,353.8 3,812.3 195.1 544.6 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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