CVR number 35412778
Industry 68.2030 Renting and operating of own or leased real estate

KORSGADE 9 ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  0.4% 0.4% 0.4% 0.4% 0.4%  
Bankruptcy risk  10.6% 9.3% 2.5% 1.7% 1.5%  
Credit score (0-100)  24 26 60 72 75  
Credit rating  BB BB BBB A A  
Credit limit (kDKK)  -0.0 -0.0 0.0 2.4 11.4  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  -2,130 -1,282 581 498 446  
EBITDA  -2,130 -1,282 581 498 446  
EBIT  -1,619 -1,035 2,581 498 446  
Pre-tax profit (PTP)  -1,756.9 -1,135.2 2,514.6 379.4 320.0  
Net earnings  -1,986.6 -880.1 1,963.6 297.5 251.1  
Pre-tax profit without non-rec. items  -1,757 -1,135 2,515 379 320  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  10,009 8,500 10,500 10,500 10,500  
Shareholders equity total  399 84.4 2,048 2,345 2,597  
Interest-bearing liabilities  9,248 8,697 7,809 7,168 6,753  
Balance sheet total (assets)  10,313 9,449 11,053 10,792 10,640  
Net Debt  8,961 8,683 7,287 6,891 6,628  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -2,130 -1,282 581 498 446  
Gross profit growth  0.0% 39.8% 0.0% -14.2% -10.5%  
Employees  0 0 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  10,313 9,449 11,053 10,792 10,640  
Balance sheet change%  8.5% -8.4% 17.0% -2.4% -1.4%  
Added value  -1,618.7 -1,034.5 2,581.0 498.3 446.1  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  583 -1,509 2,000 0 0  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -1.0 -2.0 1.0 2.0 3.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  76.0% 80.7% 444.3% 100.0% 100.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  -16.3% -10.5% 25.2% 4.6% 4.2%  
ROI %  -20.7% -10.8% 26.0% 4.7% 4.3%  
ROE %  -297.8% -363.8% 184.2% 13.5% 10.2%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  4.0% 0.9% 18.9% 22.3% 25.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -420.6% -677.3% 1,254.3% 1,382.7% 1,485.8%  
Gearing %  2,315.2% 10,307.0% 381.3% 305.6% 260.1%  
Net interest  0 0 0 0 0  
Financing costs %  2.0% 1.1% 0.8% 1.6% 1.8%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  0.1 0.2 0.2 0.1 0.1  
Current Ratio  0.1 0.2 0.2 0.1 0.1  
Cash and cash equivalent  286.3 14.6 522.1 277.6 125.3  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -5,093.3 -3,373.1 -2,836.5 -2,496.3 -2,225.8  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 2,581 498 446  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 581 498 446  
EBIT / employee  0 0 2,581 498 446  
Net earnings / employee  0 0 1,964 298 251