Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KRÜGER 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   2.2% 2.2% 2.6% 2.3% 2.6% 2.3% 9.1% 9.1%   Credit score (0-100)   67 66 60 65 60 64 27 27   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.1 0.0 0.1 0.0 0.1 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   495 528 2,959 602 545 570 0.0 0.0   EBITDA   495 528 2,959 602 545 570 0.0 0.0   EBIT   356 389 2,845 488 424 457 0.0 0.0   Pre-tax profit (PTP)   221.0 324.0 2,682.0 325.0 188.8 193.4 0.0 0.0   Net earnings   176.0 255.0 2,129.0 253.0 145.4 152.3 0.0 0.0   Pre-tax profit without non-rec. items   221 324 2,682 325 189 193 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   7,919 9,445 10,581 11,289 11,168 11,056 0.0 0.0   Shareholders equity total   1,275 1,531 3,660 3,912 4,057 4,209 4,084 4,084   Interest-bearing liabilities   6,451 7,664 9,648 6,373 6,423 6,221 0.0 0.0   Balance sheet total (assets)   7,934 9,488 15,897 11,355 11,196 11,057 4,084 4,084   Net Debt   6,436 7,641 9,648 6,327 6,415 6,219 -4,084 -4,084     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   495 528 2,959 602 545 570 0.0 0.0   Gross profit growth   1.9% 6.7% 460.4% -79.7% -9.5% 4.5% -100.0% 0.0%   Employees   1 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   7,934 9,488 15,897 11,355 11,196 11,057 4,084 4,084   Balance sheet change%   8.1% 19.6% 67.5% -28.6% -1.4% -1.2% -63.1% 0.0%   Added value   495.0 528.0 2,959.0 602.0 538.0 569.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   525 1,387 1,022 594 -242 -224 -11,056 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  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 (%)   71.9% 73.7% 96.1% 81.1% 77.8% 80.3% 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 %   4.7% 4.5% 22.4% 3.6% 3.8% 4.1% 0.0% 0.0%   ROI %   4.8% 4.6% 25.3% 4.1% 4.1% 4.4% 0.0% 0.0%   ROE %   14.8% 18.2% 82.0% 6.7% 3.6% 3.7% 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 %   16.1% 16.1% 23.0% 34.5% 36.2% 38.1% 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, %   1,300.2% 1,447.2% 326.1% 1,051.0% 1,177.0% 1,091.9% 0.0% 0.0%   Gearing %   506.0% 500.6% 263.6% 162.9% 158.3% 147.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 0.9% 1.9% 2.0% 3.7% 4.2% 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   0.0 0.0 0.6 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.6 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   15.0 23.0 0.0 46.0 8.2 1.5 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   -3,291.0 -4,866.0 -4,172.0 -5,327.0 -5,211.1 -5,121.9 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   495 528 2,959 602 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   495 528 2,959 602 0 0 0 0   EBIT / employee   356 389 2,845 488 0 0 0 0   Net earnings / employee   176 255 2,129 253 0 0 0 0