Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KN2 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   0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9%   Bankruptcy risk   1.5% 1.2% 1.3% 1.3% 2.4% 3.0% 8.4% 8.4%   Credit score (0-100)   78 81 79 79 62 58 29 29   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   57.1 258.6 197.9 118.8 0.1 0.0 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   1,566 1,649 947 1,122 1,129 1,208 0.0 0.0   EBITDA   1,279 1,333 510 748 749 825 0.0 0.0   EBIT   2,801 2,108 868 1,424 458 -400 0.0 0.0   Pre-tax profit (PTP)   2,631.1 1,617.4 647.0 1,064.3 -173.1 -1,045.3 0.0 0.0   Net earnings   2,108.8 1,259.7 545.9 837.1 -130.5 -807.2 0.0 0.0   Pre-tax profit without non-rec. items   2,631 1,617 647 1,064 -173 -1,045 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   31,900 31,150 27,450 28,200 28,375 27,150 0.0 0.0   Shareholders equity total   10,585 11,108 11,004 9,841 9,411 8,604 8,364 8,364   Interest-bearing liabilities   20,750 19,686 16,729 16,297 16,240 16,228 0.0 0.0   Balance sheet total (assets)   34,756 33,426 30,285 28,631 28,399 27,207 8,364 8,364   Net Debt   20,681 18,552 14,044 15,895 16,217 16,172 -8,364 -8,364     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   1,566 1,649 947 1,122 1,129 1,208 0.0 0.0   Gross profit growth   -8.4% 5.3% -42.6% 18.5% 0.6% 6.9% -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)   34,756 33,426 30,285 28,631 28,399 27,207 8,364 8,364   Balance sheet change%   18.0% -3.8% -9.4% -5.5% -0.8% -4.2% -69.3% 0.0%   Added value   2,801.0 2,108.5 867.5 1,423.5 457.7 -400.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,600 -750 -3,700 750 175 -1,225 -27,150 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 -1.0 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 (%)   178.8% 127.9% 91.6% 126.9% 40.5% -33.1% 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 %   9.5% 6.3% 3.6% 5.1% 1.6% -1.4% 0.0% 0.0%   ROI %   10.0% 6.6% 3.7% 5.2% 1.7% -1.5% 0.0% 0.0%   ROE %   21.7% 11.6% 4.9% 8.0% -1.4% -9.0% 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 %   30.5% 33.2% 36.3% 34.4% 33.1% 31.6% 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, %   1,617.1% 1,391.9% 2,753.5% 2,126.4% 2,165.1% 1,961.1% 0.0% 0.0%   Gearing %   196.0% 177.2% 152.0% 165.6% 172.6% 188.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 2.7% 2.7% 2.7% 3.9% 4.0% 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   0.1 1.2 2.3 0.5 0.0 0.0 0.0 0.0   Current Ratio   0.1 1.2 2.3 0.5 0.0 0.0 0.0 0.0   Cash and cash equivalent   69.6 1,133.3 2,685.2 401.9 22.8 56.5 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   -1,948.7 264.1 1,626.2 -354.5 -1,197.4 -1,306.6 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   2,801 2,108 868 1,424 458 -400 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,279 1,333 510 748 749 825 0 0   EBIT / employee   2,801 2,108 868 1,424 458 -400 0 0   Net earnings / employee   2,109 1,260 546 837 -130 -807 0 0