Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K & CO BOLIG 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% 2.1% 2.1%   Bankruptcy risk   10.5% 10.8% 7.6% 3.9% 12.9% 6.0% 17.3% 17.3%   Credit score (0-100)   25 24 32 49 17 38 9 9   Credit rating   BB BB BB BBB BB BBB BB BB   Credit limit (kDKK)   -0.0 -0.0 0.0 0.0 -0.0 0.0 -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   1,092 717 3,521 2,180 61.0 1,029 0.0 0.0   EBITDA   1,043 668 2,826 883 -364 643 0.0 0.0   EBIT   1,015 637 2,727 787 -478 532 0.0 0.0   Pre-tax profit (PTP)   956.6 598.9 2,681.2 775.5 -506.5 522.7 0.0 0.0   Net earnings   745.0 466.2 2,090.4 594.4 -398.6 407.6 0.0 0.0   Pre-tax profit without non-rec. items   957 599 2,681 776 -507 523 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   106 105 291 408 371 260 0.0 0.0   Shareholders equity total   -3,037 -2,571 -481 114 -285 123 -2.3 -2.3   Interest-bearing liabilities   2,579 2,165 245 0.0 927 0.0 2.3 2.3   Balance sheet total (assets)   463 422 2,510 1,819 968 771 0.0 0.0   Net Debt   2,527 2,099 -1,654 -855 724 -249 2.3 2.3     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   1,092 717 3,521 2,180 61.0 1,029 0.0 0.0   Gross profit growth   15.6% -34.4% 391.5% -38.1% -97.2% 1,586.3% -100.0% 0.0%   Employees   1 1 2 2 1 1 0 0   Employee growth %   0.0% 0.0% 100.0% 0.0% -50.0% 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)   463 422 2,510 1,819 968 771 0 0   Balance sheet change%   39.7% -8.9% 494.5% -27.6% -46.8% -20.4% -100.0% 0.0%   Added value   1,043.3 668.4 2,826.2 882.9 -382.2 642.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -32 -33 87 21 -151 -221 -260 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 -1.0 1.0 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 (%)   93.0% 88.9% 77.4% 36.1% -783.7% 51.7% 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 %   26.7% 19.6% 91.2% 33.1% -31.1% 54.5% 0.0% 0.0%   ROI %   33.9% 26.7% 220.3% 338.9% -87.1% 103.5% 0.0% 0.0%   ROE %   187.4% 105.3% 142.6% 45.3% -73.7% 74.7% 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 %   -86.8% -85.9% -16.1% 6.3% -22.7% 15.9% -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, %   242.2% 314.0% -58.5% -96.8% -198.7% -38.7% 0.0% 0.0%   Gearing %   -84.9% -84.2% -50.9% 0.0% -325.3% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 1.6% 4.0% 17.4% 6.1% 6.2% 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   0.2 0.3 0.7 0.7 1.5 0.5 0.0 0.0   Current Ratio   0.2 0.3 0.7 0.7 1.5 0.5 0.0 0.0   Cash and cash equivalent   51.4 65.8 1,898.3 854.9 202.9 248.9 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   -716.8 -603.4 -825.9 -465.9 156.9 -341.3 -1.2 -1.2   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   1,043 668 1,413 441 -382 643 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,043 668 1,413 441 -364 643 0 0   EBIT / employee   1,015 637 1,364 393 -478 532 0 0   Net earnings / employee   745 466 1,045 297 -399 408 0 0