Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KVIST & JENSEN EJENDOMME ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3%   Bankruptcy risk   1.3% 1.1% 0.9% 0.9% 8.8% 1.0% 10.8% 5.3%   Credit score (0-100)   81 86 90 88 27 85 22 16   Credit rating   BBB BBB A A B A B BB   Credit limit (kDKK)   63.4 225.6 508.6 472.3 0.0 219.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   926 1,031 997 998 917 1,004 0.0 0.0   EBITDA   926 1,031 997 998 917 1,004 0.0 0.0   EBIT   926 1,031 1,027 844 -2,315 958 0.0 0.0   Pre-tax profit (PTP)   869.0 956.2 961.6 796.1 -2,343.9 920.7 0.0 0.0   Net earnings   677.8 745.8 750.1 620.8 -2,294.8 729.0 0.0 0.0   Pre-tax profit without non-rec. items   869 956 962 796 -2,344 921 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   14,250 14,250 14,280 14,126 11,000 11,100 0.0 0.0   Shareholders equity total   4,383 5,129 5,879 6,500 3,205 3,934 2,734 2,734   Interest-bearing liabilities   8,940 8,414 8,417 7,590 7,727 7,118 0.0 0.0   Balance sheet total (assets)   14,250 14,254 15,011 14,985 11,685 11,699 2,734 2,734   Net Debt   8,940 8,410 7,705 7,587 7,042 7,088 -2,734 -2,734     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   926 1,031 997 998 917 1,004 0.0 0.0   Gross profit growth   -33.5% 11.3% -3.3% 0.1% -8.2% 9.5% -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)   14,250 14,254 15,011 14,985 11,685 11,699 2,734 2,734   Balance sheet change%   -1.5% 0.0% 5.3% -0.2% -22.0% 0.1% -76.6% 0.0%   Added value   926.4 1,031.4 1,027.2 844.4 -2,314.6 957.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 30 -154 -3,126 100 -11,100 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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% 100.0% 103.0% 84.6% -252.5% 95.4% 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 %   7.1% 7.2% 7.0% 5.6% -17.4% 8.2% 0.0% 0.0%   ROI %   7.5% 7.5% 7.2% 5.8% -18.3% 8.7% 0.0% 0.0%   ROE %   16.8% 15.7% 13.6% 10.0% -47.3% 20.4% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   30.8% 36.0% 39.2% 43.4% 27.4% 33.6% 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, %   965.0% 815.4% 772.8% 760.1% 768.3% 706.3% 0.0% 0.0%   Gearing %   204.0% 164.1% 143.2% 116.8% 241.1% 180.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 0.9% 0.8% 0.6% 0.4% 0.5% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.6 1.0 0.5 0.6 0.0 0.0   Current Ratio   0.0 0.0 0.6 1.0 0.5 0.6 0.0 0.0   Cash and cash equivalent   0.0 4.0 711.9 3.2 684.8 29.6 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   -1,637.0 -1,081.4 -545.9 -8.9 -672.6 -477.1 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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