Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Krøll Madsen 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% 0.4% 0.4%   Bankruptcy risk   1.8% 2.4% 1.6% 1.6% 1.5% 6.0% 10.1% 10.1%   Credit score (0-100)   72 65 74 73 76 38 24 24   Credit rating   A BBB A A A BBB BB BB   Credit limit (kDKK)   0.3 0.0 3.3 4.3 11.9 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   181 314 389 444 353 -175 0.0 0.0   EBITDA   181 314 389 444 353 -175 0.0 0.0   EBIT   395 356 809 469 143 -175 0.0 0.0   Pre-tax profit (PTP)   330.7 263.1 825.0 509.7 428.1 -175.1 0.0 0.0   Net earnings   257.7 204.5 665.7 438.8 420.3 -175.1 0.0 0.0   Pre-tax profit without non-rec. items   331 263 825 510 428 -175 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   5,032 5,075 5,495 5,520 5,310 1,440 0.0 0.0   Shareholders equity total   668 873 1,539 1,977 2,398 2,130 1,977 1,977   Interest-bearing liabilities   2,579 3,385 2,504 2,492 2,189 13.4 0.0 0.0   Balance sheet total (assets)   5,055 5,107 5,715 6,116 6,284 2,547 1,977 1,977   Net Debt   2,579 3,380 2,504 2,492 2,189 -317 -1,977 -1,977     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   181 314 389 444 353 -175 0.0 0.0   Gross profit growth   0.0% 73.8% 24.0% 14.1% -20.5% 0.0% 0.0% 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)   5,055 5,107 5,715 6,116 6,284 2,547 1,977 1,977   Balance sheet change%   0.0% 1.0% 11.9% 7.0% 2.8% -59.5% -22.4% 0.0%   Added value   395.0 356.1 809.4 469.0 142.7 -175.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,032 42 420 25 -210 -3,870 -1,440 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 -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 (%)   218.8% 113.5% 208.0% 105.6% 40.5% 100.0% 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 %   7.8% 7.0% 16.9% 11.1% 9.1% -4.0% 0.0% 0.0%   ROI %   10.2% 8.6% 19.3% 12.6% 10.7% -4.6% 0.0% 0.0%   ROE %   38.6% 26.5% 55.2% 25.0% 19.2% -7.7% 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 %   13.2% 17.1% 27.2% 32.6% 38.5% 83.6% 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, %   1,428.9% 1,077.1% 643.6% 561.3% 620.6% 181.1% 0.0% 0.0%   Gearing %   386.0% 387.8% 162.8% 126.0% 91.3% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.0% 3.1% 3.0% 5.8% 5.8% 0.0% 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 0.0 0.1 0.3 0.9 7.4 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.3 0.9 7.4 0.0 0.0   Cash and cash equivalent   0.0 4.8 0.0 0.0 0.0 330.3 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   -1,295.9 -1,270.7 -806.2 -729.2 -159.0 628.5 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