Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KH Boligejendomme P/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 2019/12 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   1.4% 1.6% 1.2% 1.4% 1.9% 1.3% 8.5% 8.4%   Credit score (0-100)   80 74 81 78 69 80 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   213.3 53.0 1,276.9 490.5 15.8 788.6 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   708 2,107 2,834 3,059 3,740 3,475 0.0 0.0   EBITDA   708 5,549 2,834 3,059 3,740 3,475 0.0 0.0   EBIT   536 3,828 6,295 2,454 -2,208 2,613 0.0 0.0   Pre-tax profit (PTP)   263.8 3,425.8 5,718.0 4,955.6 1,102.3 1,421.8 0.0 0.0   Net earnings   263.8 3,425.8 5,718.0 4,955.6 1,102.3 1,421.8 0.0 0.0   Pre-tax profit without non-rec. items   264 3,426 5,718 4,956 1,102 1,422 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   41,766 73,320 117,688 119,304 114,229 125,248 0.0 0.0   Shareholders equity total   21,264 29,862 49,580 59,535 60,638 62,060 17,060 17,060   Interest-bearing liabilities   24,790 41,795 66,458 57,484 40,532 45,554 0.0 0.0   Balance sheet total (assets)   46,881 73,377 119,018 119,314 114,229 126,517 17,060 17,060   Net Debt   24,190 41,747 65,165 57,484 40,532 44,339 -17,060 -17,060     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   708 2,107 2,834 3,059 3,740 3,475 0.0 0.0   Gross profit growth   0.0% 197.5% 34.5% 7.9% 22.3% -7.1% -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)   46,881 73,377 119,018 119,314 114,229 126,517 17,060 17,060   Balance sheet change%   0.0% 56.5% 62.2% 0.2% -4.3% 10.8% -86.5% 0.0%   Added value   708.4 3,828.3 6,295.0 2,453.8 -2,207.8 2,612.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   41,594 31,554 44,368 1,616 -5,075 11,019 -125,248 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 -1.0 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 (%)   75.7% 181.7% 222.1% 80.2% -59.0% 75.2% 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 %   1.1% 6.5% 6.6% 4.9% 2.1% 2.2% 0.0% 0.0%   ROI %   1.2% 6.6% 6.7% 5.0% 2.2% 2.5% 0.0% 0.0%   ROE %   1.2% 13.4% 14.4% 9.1% 1.8% 2.3% 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 %   45.7% 41.0% 42.0% 50.3% 53.5% 49.5% 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, %   3,414.6% 752.3% 2,299.4% 1,879.3% 1,083.7% 1,276.1% 0.0% 0.0%   Gearing %   116.6% 140.0% 134.0% 96.6% 66.8% 73.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 1.4% 1.1% 1.3% 2.7% 2.8% 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   4.4 0.0 0.4 0.0 0.0 0.5 0.0 0.0   Current Ratio   3.4 0.0 0.3 0.0 0.0 0.3 0.0 0.0   Cash and cash equivalent   599.7 47.8 1,293.0 0.0 0.0 1,215.0 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   3,613.7 -2,772.1 -3,278.3 -4,202.5 -4,050.8 -2,410.9 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