Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KENT CHRISTIANSEN 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 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% 0.3% 0.3%   Bankruptcy risk   1.5% 2.0% 1.6% 1.3% 1.1% 1.2% 10.2% 10.0%   Credit score (0-100)   77 71 75 80 83 80 24 24   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   5.2 0.3 4.8 47.6 93.4 66.9 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   310 412 430 687 665 661 0.0 0.0   EBITDA   310 412 430 587 556 561 0.0 0.0   EBIT   257 358 368 518 481 475 0.0 0.0   Pre-tax profit (PTP)   163.1 258.6 220.7 399.5 363.7 346.7 0.0 0.0   Net earnings   127.3 201.7 172.2 311.6 283.7 270.4 0.0 0.0   Pre-tax profit without non-rec. items   163 259 221 400 364 347 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   3,618 3,564 4,365 4,418 4,584 4,519 0.0 0.0   Shareholders equity total   1,251 1,453 1,625 1,937 2,221 2,491 2,366 2,366   Interest-bearing liabilities   2,461 2,496 3,416 2,859 2,774 3,051 0.0 0.0   Balance sheet total (assets)   4,110 4,449 5,627 5,326 5,614 6,138 2,366 2,366   Net Debt   1,984 1,638 2,280 2,056 1,856 1,457 -2,366 -2,366     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   310 412 430 687 665 661 0.0 0.0   Gross profit growth   21.0% 32.7% 4.4% 59.7% -3.2% -0.5% -100.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   4,110 4,449 5,627 5,326 5,614 6,138 2,366 2,366   Balance sheet change%   9.2% 8.2% 26.5% -5.4% 5.4% 9.3% -61.5% 0.0%   Added value   310.1 411.6 429.8 586.6 550.0 561.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -77 -107 739 -17 90 -150 -4,519 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 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 (%)   82.8% 87.1% 85.6% 75.4% 72.4% 71.9% 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 %   6.5% 8.4% 7.3% 9.5% 8.8% 8.2% 0.0% 0.0%   ROI %   6.8% 8.8% 7.7% 10.0% 9.2% 8.5% 0.0% 0.0%   ROE %   10.7% 14.9% 11.2% 17.5% 13.6% 11.5% 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 %   30.4% 32.7% 28.9% 36.4% 39.6% 40.6% 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, %   639.6% 398.0% 530.6% 350.4% 333.5% 259.5% 0.0% 0.0%   Gearing %   196.7% 171.8% 210.2% 147.6% 124.9% 122.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 4.0% 5.0% 3.8% 4.2% 4.5% 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   0.2 0.3 0.4 0.3 0.3 0.5 0.0 0.0   Current Ratio   0.2 0.3 0.4 0.3 0.3 0.5 0.0 0.0   Cash and cash equivalent   477.7 858.0 1,135.8 803.0 918.3 1,594.5 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   -2,140.0 -1,868.1 -1,769.2 -2,187.3 -2,025.4 -1,668.3 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   0 412 430 587 550 561 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 412 430 587 556 561 0 0   EBIT / employee   0 358 368 518 481 475 0 0   Net earnings / employee   0 202 172 312 284 270 0 0