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  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% 4.2% 4.2%   Bankruptcy risk   2.3% 0.8% 0.7% 0.6% 2.8% 3.8% 7.4% 7.3%   Credit score (0-100)   67 92 95 98 59 50 33 33   Credit rating   BBB AA AA AA BBB BBB BB BBB   Credit limit (kDKK)   0.1 2,218.3 3,317.0 3,881.4 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   -176 3,142 2,568 2,911 2,605 2,288 0.0 0.0   EBITDA   -176 3,142 2,568 2,911 2,605 2,288 0.0 0.0   EBIT   -176 23,158 14,940 9,570 -8,695 -8,732 0.0 0.0   Pre-tax profit (PTP)   -137.2 21,313.6 14,323.7 9,145.8 -9,297.9 -10,952.8 0.0 0.0   Net earnings   -107.2 16,592.6 11,045.3 7,133.7 -7,254.9 -8,274.4 0.0 0.0   Pre-tax profit without non-rec. items   -137 21,314 14,324 9,146 -9,298 -10,953 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   49,497 79,000 91,600 98,600 87,300 76,300 0.0 0.0   Shareholders equity total   -995 15,598 26,643 33,777 23,522 15,247 15,197 15,197   Interest-bearing liabilities   55,187 64,556 62,079 59,617 56,709 55,316 0.0 0.0   Balance sheet total (assets)   69,330 88,210 98,224 104,220 89,118 76,716 15,197 15,197   Net Debt   41,952 60,979 57,903 56,731 55,253 55,231 -15,197 -15,197     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   -176 3,142 2,568 2,911 2,605 2,288 0.0 0.0   Gross profit growth   81.9% 0.0% -18.3% 13.4% -10.5% -12.2% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   -100.0% 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)   69,330 88,210 98,224 104,220 89,118 76,716 15,197 15,197   Balance sheet change%   159.8% 27.2% 11.4% 6.1% -14.5% -13.9% -80.2% 0.0%   Added value   -175.6 23,157.6 14,940.2 9,570.2 -8,694.7 -8,732.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   49,497 29,503 12,600 7,000 -11,300 -11,000 -76,300 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 3.0 -1.0 -2.0 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 (%)   100.0% 737.1% 581.9% 328.8% -333.7% -381.7% 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 %   -0.3% 29.2% 16.0% 9.5% -9.0% -10.5% 0.0% 0.0%   ROI %   -0.4% 32.7% 16.3% 9.5% -9.1% -10.7% 0.0% 0.0%   ROE %   -0.2% 39.1% 52.3% 23.6% -25.3% -42.7% 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 %   -1.4% 17.7% 27.1% 32.4% 26.4% 19.9% 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, %   -23,889.0% 1,940.9% 2,255.1% 1,949.1% 2,120.8% 2,414.4% 0.0% 0.0%   Gearing %   -5,547.6% 413.9% 233.0% 176.5% 241.1% 362.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.1% 1.0% 0.7% 1.0% 4.0% 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   0.3 2.0 2.3 1.8 0.6 0.1 0.0 0.0   Current Ratio   0.3 2.0 2.3 1.8 0.6 0.1 0.0 0.0   Cash and cash equivalent   13,235.3 3,577.4 4,175.5 2,886.4 1,455.3 84.7 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   -50,145.7 4,513.0 3,762.5 2,491.3 -1,291.3 -2,528.3 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  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