Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

M.E.J. 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   1.1% 0.9% 1.0% 0.9% 0.9% 0.6% 8.8% 8.8%   Credit score (0-100)   86 89 86 88 89 95 28 28   Credit rating   A A A A A AA BB BB   Credit limit (kDKK)   104.6 291.8 238.9 361.2 444.4 725.1 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   1,341 2,055 1,351 1,460 1,678 2,299 0.0 0.0   EBITDA   1,341 2,055 1,351 1,460 1,678 2,299 0.0 0.0   EBIT   1,098 1,821 1,100 1,168 1,304 1,913 0.0 0.0   Pre-tax profit (PTP)   758.0 1,535.0 853.0 819.0 928.0 1,495.5 0.0 0.0   Net earnings   591.0 1,202.0 664.0 638.0 724.0 1,166.3 0.0 0.0   Pre-tax profit without non-rec. items   758 1,535 853 819 928 1,496 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   15,975 14,837 16,525 24,512 25,081 24,989 0.0 0.0   Shareholders equity total   1,955 3,157 3,821 4,460 5,183 6,349 6,224 6,224   Interest-bearing liabilities   13,061 11,882 11,498 18,646 18,254 17,406 0.0 0.0   Balance sheet total (assets)   16,104 16,369 16,665 24,598 25,119 25,666 6,224 6,224   Net Debt   12,947 11,838 11,424 18,646 18,254 17,375 -6,224 -6,224     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   1,341 2,055 1,351 1,460 1,678 2,299 0.0 0.0   Gross profit growth   10.1% 53.2% -34.3% 8.1% 14.9% 37.0% -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)   16,104 16,369 16,665 24,598 25,119 25,666 6,224 6,224   Balance sheet change%   -0.8% 1.6% 1.8% 47.6% 2.1% 2.2% -75.7% 0.0%   Added value   1,341.0 2,055.0 1,351.0 1,460.0 1,596.0 2,298.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -486 -1,372 1,437 7,695 195 -477 -24,989 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  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 (%)   81.9% 88.6% 81.4% 80.0% 77.7% 83.2% 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 %   6.8% 11.2% 6.7% 5.7% 5.2% 7.6% 0.0% 0.0%   ROI %   7.2% 12.0% 7.2% 6.0% 5.6% 8.2% 0.0% 0.0%   ROE %   35.6% 47.0% 19.0% 15.4% 15.0% 20.2% 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 %   12.1% 19.3% 22.9% 18.1% 20.6% 24.7% 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, %   965.5% 576.1% 845.6% 1,277.1% 1,087.8% 755.8% 0.0% 0.0%   Gearing %   668.1% 376.4% 300.9% 418.1% 352.2% 274.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 2.3% 2.1% 2.3% 2.0% 2.5% 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 0.0 0.1 0.0 0.0   Current Ratio   0.0 0.2 0.0 0.0 0.0 0.1 0.0 0.0   Cash and cash equivalent   114.0 44.0 74.0 0.0 0.0 31.7 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   -7,444.0 -6,683.0 -8,742.0 -13,008.0 -13,433.0 -12,811.3 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 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