Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMMEN KRONBORG 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   1.7% 1.9% 1.8% 1.9% 1.9% 1.5% 9.4% 9.4%   Credit score (0-100)   74 70 70 70 68 76 26 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   1.6 0.5 1.1 1.4 0.9 12.7 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   348 268 199 143 323 -6.3 0.0 0.0   EBITDA   348 268 199 143 323 -6.3 0.0 0.0   EBIT   301 222 146 74.2 254 -75.3 0.0 0.0   Pre-tax profit (PTP)   480.3 619.7 637.8 926.3 130.3 639.0 0.0 0.0   Net earnings   440.9 602.6 566.2 935.7 138.0 512.3 0.0 0.0   Pre-tax profit without non-rec. items   480 620 638 926 130 639 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   4,964 4,917 5,691 5,622 5,553 5,484 0.0 0.0   Shareholders equity total   1,783 2,330 2,840 3,775 3,855 4,306 3,776 3,776   Interest-bearing liabilities   3,624 4,197 3,504 4,372 3,366 2,609 0.0 0.0   Balance sheet total (assets)   5,786 7,114 6,823 8,704 7,820 7,347 3,776 3,776   Net Debt   3,511 3,105 3,269 2,985 2,212 1,909 -3,776 -3,776     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   348 268 199 143 323 -6.3 0.0 0.0   Gross profit growth   -10.3% -22.9% -25.8% -28.1% 125.8% 0.0% 0.0% 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)   5,786 7,114 6,823 8,704 7,820 7,347 3,776 3,776   Balance sheet change%   8.4% 23.0% -4.1% 27.6% -10.2% -6.1% -48.6% 0.0%   Added value   348.1 268.3 199.1 143.2 323.2 -6.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -337 -108 1,284 157 -657 -138 -5,484 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 -1.0 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 (%)   86.6% 82.6% 73.3% 51.8% 78.7% 1,188.4% 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 %   11.7% 12.7% 11.2% 14.6% 6.3% 10.8% 0.0% 0.0%   ROI %   12.5% 13.7% 12.1% 15.6% 6.8% 11.6% 0.0% 0.0%   ROE %   27.7% 29.3% 21.9% 28.3% 3.6% 12.6% 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 %   30.8% 32.8% 41.6% 43.4% 49.3% 58.6% 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, %   1,008.6% 1,157.3% 1,641.6% 2,084.7% 684.4% -30,127.5% 0.0% 0.0%   Gearing %   203.3% 180.1% 123.4% 115.8% 87.3% 60.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 5.1% 3.6% 5.2% 10.0% 6.0% 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   0.3 0.6 0.3 0.7 0.8 0.8 0.0 0.0   Current Ratio   0.3 0.6 0.3 0.7 0.8 0.8 0.0 0.0   Cash and cash equivalent   113.5 1,091.7 235.3 1,387.5 1,153.6 699.9 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   -945.5 -1,734.6 -1,257.6 -1,916.5 -1,462.3 -820.1 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  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   348 268 199 143 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   348 268 199 143 0 0 0 0   EBIT / employee   301 222 146 74 0 0 0 0   Net earnings / employee   441 603 566 936 0 0 0 0