Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet MEJLGADE 42/44 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.5% 1.2% 1.4% 1.1% 1.5% 1.5% 8.3% 8.3%   Credit score (0-100)   78 81 77 83 74 77 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   35.6 125.8 59.1 354.6 29.5 52.2 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   1,189 1,313 1,309 1,394 1,156 1,331 0.0 0.0   EBITDA   1,189 1,313 1,309 1,394 1,156 1,331 0.0 0.0   EBIT   4,532 1,387 1,160 4,453 1,156 1,314 0.0 0.0   Pre-tax profit (PTP)   3,068.8 846.5 673.7 3,807.0 504.1 662.7 0.0 0.0   Net earnings   2,394.8 659.5 524.7 2,970.0 394.1 516.7 0.0 0.0   Pre-tax profit without non-rec. items   3,069 846 674 3,807 504 663 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   40,000 40,100 40,100 43,800 43,800 43,900 0.0 0.0   Shareholders equity total   5,225 5,885 6,409 9,380 9,774 10,290 10,165 10,165   Interest-bearing liabilities   28,109 26,674 26,183 26,014 25,451 25,067 0.0 0.0   Balance sheet total (assets)   40,907 40,494 40,555 44,095 44,011 44,091 10,165 10,165   Net Debt   27,837 26,521 25,945 25,910 25,397 25,067 -10,165 -10,165     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   1,189 1,313 1,309 1,394 1,156 1,331 0.0 0.0   Gross profit growth   18.3% 10.5% -0.3% 6.5% -17.0% 15.1% -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)   40,907 40,494 40,555 44,095 44,011 44,091 10,165 10,165   Balance sheet change%   9.1% -1.0% 0.2% 8.7% -0.2% 0.2% -76.9% 0.0%   Added value   4,531.5 1,386.6 1,159.7 4,452.8 1,156.0 1,313.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,000 100 0 3,700 0 100 -43,900 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   381.3% 105.6% 88.6% 319.5% 100.0% 98.7% 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 %   11.6% 3.4% 2.9% 10.5% 2.6% 3.0% 0.0% 0.0%   ROI %   11.7% 3.5% 2.9% 10.7% 2.7% 3.0% 0.0% 0.0%   ROE %   59.5% 11.9% 8.5% 37.6% 4.1% 5.2% 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 %   12.8% 14.5% 15.8% 21.3% 22.2% 23.3% 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, %   2,342.2% 2,019.5% 1,982.3% 1,859.4% 2,197.0% 1,883.8% 0.0% 0.0%   Gearing %   537.9% 453.3% 408.5% 277.3% 260.4% 243.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.2% 2.0% 1.8% 2.5% 2.5% 2.6% 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   0.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   272.7 153.0 237.5 103.6 54.0 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   -9,921.6 -9,665.9 -9,645.8 -10,226.0 -10,364.8 -10,471.7 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