Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Elefanthuset KBH A/S 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 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 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   0.9% 1.2% 0.6% 1.2% 1.0% 0.7% 7.6% 7.6%   Credit score (0-100)   91 83 96 81 85 96 32 32   Credit rating   A A AA A A AA BB BB   Credit limit (kDKK)   16,107.2 5,800.2 19,592.7 4,089.3 10,578.1 17,871.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -2,608 -3,031 -2,398 -2,526 -1,878 -1,648 0.0 0.0   EBITDA   -2,608 -3,031 -2,398 -2,526 -1,878 -1,648 0.0 0.0   EBIT   -6,930 -7,355 -6,724 -6,856 -6,213 -5,996 0.0 0.0   Pre-tax profit (PTP)   -2,688.8 -6,710.9 3,838.4 -15,068.7 -6,418.4 7,899.5 0.0 0.0   Net earnings   -2,757.4 -5,896.0 2,332.5 -12,416.0 -5,669.5 5,497.7 0.0 0.0   Pre-tax profit without non-rec. items   -2,689 -6,711 3,838 -15,069 -6,418 7,899 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Tangible assets total   200,015 198,168 193,842 189,757 185,654 181,471 0.0 0.0   Shareholders equity total   208,809 202,913 205,245 192,829 187,159 192,657 137,657 137,657   Interest-bearing liabilities   111,568 111,390 111,192 110,877 110,690 110,502 0.0 0.0   Balance sheet total (assets)   320,833 314,696 318,519 304,129 298,278 305,683 137,657 137,657   Net Debt   -6,572 -1,256 -10,376 2,396 1,928 840 -137,657 -137,657     See the entire balance sheet 1000.0 Volume  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 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   -2,608 -3,031 -2,398 -2,526 -1,878 -1,648 0.0 0.0   Gross profit growth   -24.3% -16.2% 20.9% -5.3% 25.7% 12.2% 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)   320,833 314,696 318,519 304,129 298,278 305,683 137,657 137,657   Balance sheet change%   43.6% -1.9% 1.2% -4.5% -1.9% 2.5% -55.0% 0.0%   Added value   -2,608.2 -3,031.2 -2,398.2 -2,526.5 -1,883.1 -1,648.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8,644 -6,171 -8,651 -8,415 -8,439 -8,530 -181,471 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 -5.0 0.0 0.0   1000.0 Profitability  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 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 (%)   265.7% 242.6% 280.4% 271.4% 330.9% 363.8% 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 %   -0.8% -0.3% 1.4% -0.5% -0.2% 3.4% 0.0% 0.0%   ROI %   -0.8% -0.3% 1.4% -0.5% -0.2% 3.5% 0.0% 0.0%   ROE %   -1.7% -2.9% 1.1% -6.2% -3.0% 2.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Equity ratio %   65.1% 64.5% 64.4% 63.4% 62.7% 63.0% 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, %   252.0% 41.4% 432.6% -94.8% -102.7% -51.0% 0.0% 0.0%   Gearing %   53.4% 54.9% 54.2% 57.5% 59.1% 57.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.5% 5.2% 0.6% 12.1% 5.2% 2.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Quick Ratio   161.8 164.7 51.9 187.5 182.5 45.8 0.0 0.0   Current Ratio   161.8 164.7 51.9 187.5 182.5 45.8 0.0 0.0   Cash and cash equivalent   118,140.5 112,645.3 121,568.2 108,481.0 108,761.9 109,661.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 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   9,104.4 6,063.1 10,304.5 7,845.0 12,514.5 12,733.7 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 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e 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