Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsfonden Kornets Hus Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.2%   Bankruptcy risk   13.2% 5.4% 4.1% 3.7% 6.0% 5.7% 20.1% 16.4%   Credit score (0-100)   19 43 50 52 37 40 5 11   Credit rating   BB BBB BBB BBB BBB BBB B 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1.1 158 20.8 226 965 1,079 0.0 0.0   EBITDA   1.1 7.5 20.8 76.0 965 1,079 0.0 0.0   EBIT   1.1 7.5 20.8 76.0 138 157 0.0 0.0   Pre-tax profit (PTP)   0.0 -0.9 0.0 0.0 39.1 90.4 0.0 0.0   Net earnings   0.0 -0.9 0.0 0.0 39.1 90.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -0.9 0.0 0.0 39.1 90.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 5,673 18,085 25,049 26,725 26,195 0.0 0.0   Shareholders equity total   300 299 299 299 338 429 78.6 78.6   Interest-bearing liabilities   175 121 2,281 3,191 4,427 4,363 0.0 0.0   Balance sheet total (assets)   556 7,154 19,233 26,456 28,965 27,518 78.6 78.6   Net Debt   -31.2 11.0 2,281 2,754 3,162 4,187 -78.6 -78.6     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   1.1 158 20.8 226 965 1,079 0.0 0.0   Gross profit growth   0.0% 14,039.3% -86.8% 984.1% 327.1% 11.8% -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)   556 7,154 19,233 26,456 28,965 27,518 79 79   Balance sheet change%   0.0% 1,186.9% 168.9% 37.6% 9.5% -5.0% -99.7% 0.0%   Added value   1.1 7.5 20.8 76.0 138.2 157.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 5,673 12,412 6,964 849 -1,451 -26,195 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 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   100.0% 4.8% 100.0% 33.6% 14.3% 14.6% 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 %   0.2% 0.2% 0.2% 0.3% 0.5% 0.7% 0.0% 0.0%   ROI %   0.2% 1.7% 1.4% 2.5% 3.3% 4.0% 0.0% 0.0%   ROE %   0.0% -0.3% 0.0% 0.0% 12.3% 23.6% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   54.0% 4.2% 1.6% 1.1% 1.2% 1.6% 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, %   -2,801.2% 146.7% 10,943.3% 3,624.8% 327.7% 388.2% 0.0% 0.0%   Gearing %   58.2% 40.3% 762.5% 1,066.7% 1,308.8% 1,017.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 5.7% 1.7% 2.8% 2.6% 2.3% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   2.2 1.6 0.4 0.6 0.8 0.7 0.0 0.0   Current Ratio   2.2 1.6 0.4 0.6 0.8 0.7 0.0 0.0   Cash and cash equivalent   206.0 109.6 0.0 437.1 1,264.3 175.2 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   300.0 533.9 -1,847.5 -801.1 -514.6 -661.3 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1 8 21 76 138 157 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1 8 21 76 965 1,079 0 0   EBIT / employee   1 8 21 76 138 157 0 0   Net earnings / employee   0 -1 0 0 39 90 0 0