Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mads Nørgaard 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   1.7% 1.3% 1.3% 1.2% 1.2% 1.2% 7.8% 7.8%   Credit score (0-100)   74 79 79 82 81 81 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   46.1 685.7 971.6 1,504.3 1,568.1 1,321.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   121 2,570 2,525 2,809 3,210 3,416 0.0 0.0   EBITDA   1,420 3,174 2,375 2,659 3,060 3,266 0.0 0.0   EBIT   700 2,822 2,210 2,491 2,890 3,095 0.0 0.0   Pre-tax profit (PTP)   690.8 2,800.1 2,174.1 2,475.4 2,804.9 3,050.4 0.0 0.0   Net earnings   555.3 2,184.1 1,695.4 1,930.8 2,188.7 2,380.2 0.0 0.0   Pre-tax profit without non-rec. items   691 2,800 2,174 2,475 2,805 3,050 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   70,551 70,903 70,868 73,072 73,947 74,051 0.0 0.0   Shareholders equity total   54,111 56,295 57,483 59,414 61,603 63,983 63,483 63,483   Interest-bearing liabilities   4,965 4,450 4,275 5,971 6,328 6,266 0.0 0.0   Balance sheet total (assets)   71,714 73,006 73,169 77,456 80,635 82,365 63,483 63,483   Net Debt   4,550 2,551 3,123 2,676 841 -612 -63,483 -63,483     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   121 2,570 2,525 2,809 3,210 3,416 0.0 0.0   Gross profit growth   0.0% 2,030.2% -1.7% 11.3% 14.3% 6.4% -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)   71,714 73,006 73,169 77,456 80,635 82,365 63,483 63,483   Balance sheet change%   0.0% 1.8% 0.2% 5.9% 4.1% 2.1% -22.9% 0.0%   Added value   700.1 2,822.0 2,375.0 2,659.4 3,057.7 3,265.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   70,551 352 -200 2,036 705 -67 -74,051 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 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   580.3% 109.8% 87.5% 88.7% 90.0% 90.6% 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 %   1.0% 3.9% 3.0% 3.3% 3.8% 4.0% 0.0% 0.0%   ROI %   1.0% 4.0% 3.1% 3.4% 3.8% 4.1% 0.0% 0.0%   ROE %   1.0% 4.0% 3.0% 3.3% 3.6% 3.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   75.5% 77.1% 78.6% 76.7% 76.4% 77.7% 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, %   320.5% 80.4% 131.5% 100.6% 27.5% -18.7% 0.0% 0.0%   Gearing %   9.2% 7.9% 7.4% 10.1% 10.3% 9.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.4% 0.5% 0.8% 0.6% 2.9% 3.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.4 0.9 0.9 0.9 1.1 1.6 0.0 0.0   Current Ratio   0.4 0.9 0.9 0.9 1.1 1.6 0.0 0.0   Cash and cash equivalent   414.7 1,898.7 1,152.5 3,295.9 5,487.2 6,877.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -1,921.9 -208.0 -193.6 -506.7 697.9 2,789.8 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   700 2,822 2,375 2,659 3,058 3,266 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,420 3,174 2,375 2,659 3,060 3,266 0 0   EBIT / employee   700 2,822 2,210 2,491 2,890 3,095 0 0   Net earnings / employee   555 2,184 1,695 1,931 2,189 2,380 0 0