Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K. Jensen Ejendomme 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.8% 0.6% 0.4% 0.4% 0.4% 0.4% 7.8% 7.8%   Credit score (0-100)   92 97 100 100 100 100 31 31   Credit rating   AA AA AAA AAA AAA AAA BB BB   Credit limit (kDKK)   2,066.8 3,379.8 4,953.5 7,483.5 10,184.2 11,734.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,755 4,140 5,724 10,074 14,053 18,393 0.0 0.0   EBITDA   4,755 3,445 3,876 8,847 13,806 17,714 0.0 0.0   EBIT   4,755 3,445 3,876 8,847 13,806 17,714 0.0 0.0   Pre-tax profit (PTP)   9,595.6 15,077.9 17,719.7 28,631.0 28,169.4 15,479.4 0.0 0.0   Net earnings   7,461.2 11,740.6 13,778.7 22,195.9 21,918.1 11,986.3 0.0 0.0   Pre-tax profit without non-rec. items   9,596 15,078 17,720 28,631 28,169 15,479 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   61,186 116,522 171,557 274,097 340,643 364,927 0.0 0.0   Shareholders equity total   21,186 32,927 46,705 68,901 93,182 105,168 105,118 105,118   Interest-bearing liabilities   43,658 68,690 109,826 182,237 219,714 226,536 0.0 0.0   Balance sheet total (assets)   79,135 116,738 174,612 277,057 342,829 367,459 105,118 105,118   Net Debt   41,151 68,540 109,677 182,081 219,562 224,618 -105,118 -105,118     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   4,755 4,140 5,724 10,074 14,053 18,393 0.0 0.0   Gross profit growth   4.2% -12.9% 38.2% 76.0% 39.5% 30.9% -100.0% 0.0%   Employees   0 1 2 2 1 1 0 0   Employee growth %   0.0% 0.0% 100.0% 0.0% -50.0% 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)   79,135 116,738 174,612 277,057 342,829 367,459 105,118 105,118   Balance sheet change%   90.6% 47.5% 49.6% 58.7% 23.7% 7.2% -71.4% 0.0%   Added value   4,754.6 3,444.9 3,876.0 8,846.7 13,806.0 17,713.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   36,359 55,336 55,035 102,540 66,545 24,284 -364,927 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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% 83.2% 67.7% 87.8% 98.2% 96.3% 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 %   18.9% 17.6% 14.5% 15.7% 11.6% 7.4% 0.0% 0.0%   ROI %   21.9% 19.9% 15.6% 16.7% 12.2% 7.7% 0.0% 0.0%   ROE %   42.7% 43.4% 34.6% 38.4% 27.0% 12.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   26.8% 28.2% 26.7% 24.9% 27.2% 28.6% 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, %   865.5% 1,989.6% 2,829.6% 2,058.2% 1,590.3% 1,268.1% 0.0% 0.0%   Gearing %   206.1% 208.6% 235.1% 264.5% 235.8% 215.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.5% 3.9% 3.9% 4.7% 3.9% 4.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.0 0.0 0.1 0.1 0.1 0.1 0.0 0.0   Current Ratio   1.3 0.0 0.1 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   2,506.5 149.7 149.1 155.8 152.0 1,918.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   4,581.2 -15,494.7 -30,326.7 -21,271.1 -19,245.5 -21,553.8 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 3,445 1,938 4,423 13,806 17,714 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 3,445 1,938 4,423 13,806 17,714 0 0   EBIT / employee   0 3,445 1,938 4,423 13,806 17,714 0 0   Net earnings / employee   0 11,741 6,889 11,098 21,918 11,986 0 0