Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MAWIK 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   2.4% 3.2% 3.0% 2.1% 2.0% 1.8% 9.1% 9.1%   Credit score (0-100)   66 57 57 66 68 70 27 27   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 2.6 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   80.1 67.6 84.1 162 382 488 0.0 0.0   EBITDA   48.4 28.8 45.0 121 308 404 0.0 0.0   EBIT   -5.9 -42.1 -19.6 121 239 275 0.0 0.0   Pre-tax profit (PTP)   -106.0 -128.9 -107.6 29.4 64.5 61.1 0.0 0.0   Net earnings   -83.2 -127.5 -118.8 16.3 49.6 44.5 0.0 0.0   Pre-tax profit without non-rec. items   -106 -129 -108 29.4 64.5 61.1 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   5,818 5,768 5,710 5,765 10,190 10,261 0.0 0.0   Shareholders equity total   338 210 91.4 108 157 4,281 4,201 4,201   Interest-bearing liabilities   5,479 5,472 5,432 5,493 9,738 5,700 0.0 0.0   Balance sheet total (assets)   5,969 5,815 5,740 5,787 10,190 10,261 4,201 4,201   Net Debt   5,439 5,472 5,417 5,471 9,738 5,700 -4,201 -4,201     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   80.1 67.6 84.1 162 382 488 0.0 0.0   Gross profit growth   -55.0% -15.7% 24.5% 92.6% 135.7% 27.7% -100.0% 0.0%   Employees   1 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)   5,969 5,815 5,740 5,787 10,190 10,261 4,201 4,201   Balance sheet change%   7.6% -2.6% -1.3% 0.8% 76.1% 0.7% -59.1% 0.0%   Added value   48.4 28.8 45.0 121.2 238.8 404.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   361 -121 -123 56 4,356 -59 -10,261 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 (%)   -7.3% -62.4% -23.3% 74.7% 62.5% 56.4% 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% -0.7% -0.3% 2.1% 3.0% 2.7% 0.0% 0.0%   ROI %   -0.1% -0.7% -0.4% 2.2% 3.1% 2.8% 0.0% 0.0%   ROE %   -21.9% -46.6% -78.8% 16.4% 37.4% 2.0% 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 %   5.7% 3.6% 1.6% 1.9% 1.5% 41.8% 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, %   11,230.8% 18,996.9% 12,049.2% 4,515.4% 3,161.6% 1,409.8% 0.0% 0.0%   Gearing %   1,622.6% 2,604.1% 5,945.8% 5,099.2% 6,190.6% 133.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 1.6% 1.6% 1.7% 2.3% 2.8% 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   40.2 0.0 15.6 21.4 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   -2,947.1 -3,198.9 -3,423.2 -3,628.8 -4,718.1 -878.0 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   48 29 45 121 239 404 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   48 29 45 121 308 404 0 0   EBIT / employee   -6 -42 -20 121 239 275 0 0   Net earnings / employee   -83 -128 -119 16 50 45 0 0