Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KVIST & 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.5% 1.6% 12.7% 1.8% 1.7% 1.8% 11.4% 11.4%   Credit score (0-100)   78 74 17 71 72 72 21 21   Credit rating   A A BB A A A BB BB   Credit limit (kDKK)   33.7 11.3 0.0 2.9 4.8 1.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   997 998 917 1,004 1,044 1,104 0.0 0.0   EBITDA   997 998 917 1,004 1,044 1,104 0.0 0.0   EBIT   1,027 844 -2,315 958 1,065 1,220 0.0 0.0   Pre-tax profit (PTP)   961.6 796.1 -2,343.9 920.7 940.1 1,045.3 0.0 0.0   Net earnings   750.1 620.8 -2,294.8 729.0 743.7 849.4 0.0 0.0   Pre-tax profit without non-rec. items   962 796 -2,344 921 940 1,045 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   14,280 14,126 11,000 11,100 11,164 11,279 0.0 0.0   Shareholders equity total   5,879 6,500 3,205 3,934 3,978 1,349 849 849   Interest-bearing liabilities   8,417 7,590 7,727 7,118 7,041 10,342 0.0 0.0   Balance sheet total (assets)   15,011 14,985 11,685 11,699 11,519 12,165 849 849   Net Debt   7,705 7,587 7,042 7,088 6,715 9,458 -849 -849     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   997 998 917 1,004 1,044 1,104 0.0 0.0   Gross profit growth   -3.3% 0.1% -8.2% 9.5% 4.1% 5.8% -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)   15,011 14,985 11,685 11,699 11,519 12,165 849 849   Balance sheet change%   5.3% -0.2% -22.0% 0.1% -1.5% 5.6% -93.0% 0.0%   Added value   1,027.2 844.4 -2,314.6 957.6 1,065.3 1,219.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   30 -154 -3,126 100 64 115 -11,279 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 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   103.0% 84.6% -252.5% 95.4% 102.0% 110.4% 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 %   7.0% 5.6% -17.4% 8.2% 9.3% 10.4% 0.0% 0.0%   ROI %   7.2% 5.8% -18.3% 8.7% 9.7% 10.9% 0.0% 0.0%   ROE %   13.6% 10.0% -47.3% 20.4% 18.8% 31.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   39.2% 43.4% 27.4% 33.6% 34.5% 11.1% 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, %   772.8% 760.1% 768.3% 706.3% 643.1% 856.5% 0.0% 0.0%   Gearing %   143.2% 116.8% 241.1% 180.9% 177.0% 766.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 0.6% 0.4% 0.4% 1.9% 2.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.6 1.0 0.5 0.6 0.3 0.2 0.0 0.0   Current Ratio   0.6 1.0 0.5 0.6 0.3 0.2 0.0 0.0   Cash and cash equivalent   711.9 3.2 684.8 29.6 325.4 883.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -545.9 -8.9 -672.6 -477.1 -846.7 -3,966.0 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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