Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Feriehuse Kerneland 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.0%   Bankruptcy risk   3.6% 4.3% 3.2% 2.3% 2.5% 26.0% 13.6% 12.0%   Credit score (0-100)   54 49 57 64 61 2 15 20   Credit rating   BBB BBB BBB BBB BBB B BB BB   Credit limit (kDKK)   -0.0 -0.0 -0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   214 233 213 342 102 712 0.0 0.0   EBITDA   214 233 213 342 102 701 0.0 0.0   EBIT   90.3 108 83.8 213 24.9 701 0.0 0.0   Pre-tax profit (PTP)   -74.5 -60.9 -65.7 64.5 -131.9 717.6 0.0 0.0   Net earnings   -49.6 -32.3 -51.2 50.3 -111.0 621.7 0.0 0.0   Pre-tax profit without non-rec. items   -74.5 -60.9 -65.7 64.5 -132 718 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   3,191 3,106 3,000 2,871 2,794 0.0 0.0 0.0   Shareholders equity total   -271 -303 -354 -304 84.9 707 647 647   Interest-bearing liabilities   3,468 3,496 3,577 3,582 2,799 908 0.0 0.0   Balance sheet total (assets)   3,283 3,278 3,238 3,633 3,252 1,630 647 647   Net Debt   3,421 3,396 3,429 2,895 2,435 848 -647 -647     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   214 233 213 342 102 712 0.0 0.0   Gross profit growth   2,427.2% 8.9% -8.8% 61.0% -70.3% 599.2% -100.0% 0.0%   Employees   0 0 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)   3,283 3,278 3,238 3,633 3,252 1,630 647 647   Balance sheet change%   0.5% -0.1% -1.2% 12.2% -10.5% -49.9% -60.3% 0.0%   Added value   90.3 107.9 83.8 213.5 24.9 701.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -117 -211 -235 -258 -154 -2,794 0 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 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   42.2% 46.3% 39.4% 62.3% 24.4% 98.5% 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 %   2.6% 3.0% 2.3% 5.7% 0.7% 32.9% 0.0% 0.0%   ROI %   2.6% 3.1% 2.4% 5.7% 0.7% 33.2% 0.0% 0.0%   ROE %   -1.5% -1.0% -1.6% 1.5% -6.0% 157.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   -7.6% -8.5% -9.9% -7.7% 2.6% 43.3% 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, %   1,598.5% 1,456.7% 1,612.4% 845.4% 2,390.3% 120.8% 0.0% 0.0%   Gearing %   -1,280.3% -1,153.2% -1,009.4% -1,177.9% 3,298.8% 128.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 4.8% 4.2% 4.2% 4.9% 4.7% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.6 1.1 1.5 4.9 5.9 100.6 0.0 0.0   Current Ratio   0.6 1.1 1.5 4.9 5.9 100.6 0.0 0.0   Cash and cash equivalent   47.8 100.4 148.2 686.7 364.7 60.1 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   -61.9 17.4 80.9 607.7 380.3 1,614.2 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 84 213 25 701 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 213 342 102 701 0 0   EBIT / employee   0 0 84 213 25 701 0 0   Net earnings / employee   0 0 -51 50 -111 622 0 0