Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Krekærlund 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.5% 1.1% 1.1% 4.0% 5.6% 2.6% 8.4% 8.4%   Credit score (0-100)   77 84 84 50 39 62 29 29   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   100.1 1,371.0 1,669.9 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,142 2,568 2,911 2,605 2,288 3,185 0.0 0.0   EBITDA   3,142 2,568 2,911 2,605 2,288 3,185 0.0 0.0   EBIT   23,158 14,940 9,570 -8,695 -8,732 1,143 0.0 0.0   Pre-tax profit (PTP)   21,313.6 14,323.7 9,145.8 -9,297.9 -10,952.8 -1,225.3 0.0 0.0   Net earnings   16,592.6 11,045.3 7,133.7 -7,254.9 -8,274.4 -955.8 0.0 0.0   Pre-tax profit without non-rec. items   21,314 14,324 9,146 -9,298 -10,953 -1,225 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   79,000 91,600 98,600 87,300 76,300 74,300 0.0 0.0   Shareholders equity total   15,598 26,643 33,777 23,522 15,247 14,292 14,242 14,242   Interest-bearing liabilities   64,556 62,079 59,617 56,709 55,316 55,863 0.0 0.0   Balance sheet total (assets)   88,210 98,224 104,220 89,118 76,716 75,294 14,242 14,242   Net Debt   60,979 57,903 56,731 55,253 55,231 54,869 -14,242 -14,242     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   3,142 2,568 2,911 2,605 2,288 3,185 0.0 0.0   Gross profit growth   0.0% -18.3% 13.4% -10.5% -12.2% 39.2% -100.0% 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)   88,210 98,224 104,220 89,118 76,716 75,294 14,242 14,242   Balance sheet change%   27.2% 11.4% 6.1% -14.5% -13.9% -1.9% -81.1% 0.0%   Added value   23,157.6 14,940.2 9,570.2 -8,694.7 -8,732.4 1,143.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   29,503 12,600 7,000 -11,300 -11,000 -2,000 -74,300 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 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   737.1% 581.9% 328.8% -333.7% -381.7% 35.9% 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 %   29.2% 16.0% 9.5% -9.0% -10.5% 1.5% 0.0% 0.0%   ROI %   32.7% 16.3% 9.5% -9.1% -10.7% 1.5% 0.0% 0.0%   ROE %   39.1% 52.3% 23.6% -25.3% -42.7% -6.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   17.7% 27.1% 32.4% 26.4% 19.9% 19.0% 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, %   1,940.9% 2,255.1% 1,949.1% 2,120.8% 2,414.4% 1,722.7% 0.0% 0.0%   Gearing %   413.9% 233.0% 176.5% 241.1% 362.8% 390.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 1.0% 0.7% 1.0% 4.0% 4.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.0 2.3 1.8 0.6 0.1 0.4 0.0 0.0   Current Ratio   2.0 2.3 1.8 0.6 0.1 0.4 0.0 0.0   Cash and cash equivalent   3,577.4 4,175.5 2,886.4 1,455.3 84.7 993.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   4,513.0 3,762.5 2,491.3 -1,291.3 -2,528.3 -1,588.6 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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