Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HOLDINGSELSKABET KIRKETERP 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.8% 2.3% 1.7% 2.7% 7.3% 5.2% 8.6% 8.4%   Credit score (0-100)   74 64 71 60 32 43 29 29   Credit rating   A BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   6.7 0.1 7.5 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   13.1 5.7 85.3 0.0 59.4 44.0 0.0 0.0   EBITDA   -86.9 -94.3 -120 -158 -1,119 -258 0.0 0.0   EBIT   -107 -128 -154 -191 -1,119 -258 0.0 0.0   Pre-tax profit (PTP)   841.6 155.7 384.4 154.1 1,325.3 -1,488.5 0.0 0.0   Net earnings   652.7 113.5 289.0 109.8 994.0 -1,453.1 0.0 0.0   Pre-tax profit without non-rec. items   842 156 384 154 1,325 -1,488 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   1,296 2,972 2,939 2,905 0.0 825 0.0 0.0   Shareholders equity total   9,621 9,624 9,800 9,910 10,700 9,247 9,167 9,167   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   9,702 9,898 9,973 10,031 11,085 9,586 9,167 9,167   Net Debt   -8,406 -6,926 -7,034 -7,126 -7,258 -6,217 -9,167 -9,167     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   13.1 5.7 85.3 0.0 59.4 44.0 0.0 0.0   Gross profit growth   190.2% -56.2% 1,390.0% -100.0% 0.0% -25.9% -100.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 -203.7 -211.3 0.0 -301.8 0.0 0.0   Balance sheet total (assets)   9,702 9,898 9,973 10,031 11,085 9,586 9,167 9,167   Balance sheet change%   6.1% 2.0% 0.8% 0.6% 10.5% -13.5% -4.4% 0.0%   Added value   -86.9 -94.3 83.3 53.7 -1,085.6 44.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -40 1,643 -67 -67 -2,905 825 -825 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -4.0 -5.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   -816.5% -2,234.5% -180.6% 0.0% -1,884.8% -586.1% 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 %   8.9% 1.7% 3.9% 1.6% 12.6% -14.3% 0.0% 0.0%   ROI %   9.0% 1.8% 4.0% 1.6% 12.9% -14.9% 0.0% 0.0%   ROE %   7.0% 1.2% 3.0% 1.1% 9.6% -14.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   99.2% 97.2% 98.3% 98.8% 96.5% 96.5% 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, %   9,670.6% 7,346.4% 5,841.9% 4,520.5% 648.5% 2,411.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   103.8 25.3 40.7 59.0 28.8 25.9 0.0 0.0   Current Ratio   103.8 25.3 40.7 59.0 28.8 25.9 0.0 0.0   Cash and cash equivalent   8,406.2 6,925.9 7,034.4 7,125.7 7,257.5 6,217.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   395.9 -156.8 132.3 560.6 3,713.9 2,265.4 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -87 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -87 0 0 0 0 0 0 0   EBIT / employee   -107 0 0 0 0 0 0 0   Net earnings / employee   653 0 0 0 0 0 0 0