Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mosevang 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 N/A 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   0.0% 0.7% 0.4% 0.4% 0.5% 0.6% 7.8% 7.8%   Credit score (0-100)   0 96 99 99 99 95 31 31   Credit rating   N/A AA AAA AAA AAA AA BB BB   Credit limit (kDKK)   0.0 4,427.8 4,925.7 6,283.4 9,297.3 8,609.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 13,822 15,233 15,833 18,360 19,607 0.0 0.0   EBITDA   0.0 13,309 13,427 16,201 17,006 16,198 0.0 0.0   EBIT   0.0 7,348 6,130 8,019 7,794 9,110 0.0 0.0   Pre-tax profit (PTP)   0.0 494.0 2,520.5 6,333.0 17,623.0 120.7 0.0 0.0   Net earnings   0.0 30.4 2,488.6 5,279.5 15,262.9 179.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 494 2,520 6,333 17,623 121 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 207,820 199,648 253,323 273,349 297,467 0.0 0.0   Shareholders equity total   0.0 41,101 43,681 56,483 76,526 73,460 67,376 67,376   Interest-bearing liabilities   0.0 140,222 128,953 165,766 208,005 228,042 0.0 0.0   Balance sheet total (assets)   0.0 224,482 215,781 270,409 328,059 346,520 67,376 67,376   Net Debt   0.0 140,222 128,705 165,587 187,905 209,763 -67,376 -67,376     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 13,822 15,233 15,833 18,360 19,607 0.0 0.0   Gross profit growth   0.0% 0.0% 10.2% 3.9% 16.0% 6.8% -100.0% 0.0%   Employees   0 0 0 0 0 3 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)   0 224,482 215,781 270,409 328,059 346,520 67,376 67,376   Balance sheet change%   0.0% 0.0% -3.9% 25.3% 21.3% 5.6% -80.6% 0.0%   Added value   0.0 13,308.7 13,427.1 14,086.9 13,862.4 16,197.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 202,409 -15,607 40,060 18,992 21,751 -293,957 -6,400   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 53.2% 40.2% 50.6% 42.5% 46.5% 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 %   0.0% 3.6% 3.6% 4.4% 8.0% 2.8% 0.0% 0.0%   ROI %   0.0% 3.8% 3.9% 4.7% 8.6% 3.0% 0.0% 0.0%   ROE %   0.0% 0.1% 5.9% 10.5% 23.0% 0.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 19.6% 20.9% 20.9% 24.8% 22.6% 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, %   0.0% 1,053.6% 958.6% 1,022.1% 1,104.9% 1,295.0% 0.0% 0.0%   Gearing %   0.0% 341.2% 295.2% 293.5% 271.8% 310.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 10.8% 4.1% 2.9% 3.4% 4.3% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 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 0.3 0.1 0.1 0.8 0.4 0.0 0.0   Current Ratio   0.0 0.6 0.7 0.2 0.9 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 247.9 179.0 20,099.4 18,278.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -10,504.9 -7,424.2 -51,973.5 -9,090.5 -42,519.3 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 N/A 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 5,399 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 5,399 0 0   EBIT / employee   0 0 0 0 0 3,037 0 0   Net earnings / employee   0 0 0 0 0 60 0 0