Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KeyHomes 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.7%   Bankruptcy risk   6.4% 8.6% 3.7% 1.8% 10.9% 0.0% 18.4% 16.3%   Credit score (0-100)   39 30 53 72 21 0 7 11   Credit rating   BBB BB BBB A BB N/A B BB   Credit limit (kDKK)   0.0 0.0 0.0 1.8 -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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   687 2,383 6,213 2,353 -2,818 0.0 0.0 0.0   EBITDA   -2.4 -239 3,087 116 -5,246 0.0 0.0 0.0   EBIT   -3.6 -251 3,074 94.0 -4,325 0.0 0.0 0.0   Pre-tax profit (PTP)   -56.6 -416.0 2,763.0 33.0 -4,549.5 0.0 0.0 0.0   Net earnings   -46.6 -328.0 2,152.0 22.0 -4,376.7 0.0 0.0 0.0   Pre-tax profit without non-rec. items   -56.6 -416 2,763 33.0 -4,550 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Tangible assets total   47.4 50.0 37.0 14,949 19,540 0.0 0.0 0.0   Shareholders equity total   3.4 -325 1,827 1,849 -2,528 0.0 0.0 0.0   Interest-bearing liabilities   2,429 2,430 2,456 15,289 17,743 0.0 0.0 0.0   Balance sheet total (assets)   3,478 3,802 10,831 23,317 21,943 0.0 0.0 0.0   Net Debt   1,699 2,385 2,456 14,447 17,743 0.0 0.0 0.0     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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   687 2,383 6,213 2,353 -2,818 0.0 0.0 0.0   Gross profit growth   0.0% 247.0% 160.7% -62.1% 0.0% 0.0% 0.0% 0.0%   Employees   1 5 7 3 3 0 0 0   Employee growth %   0.0% 400.0% 40.0% -57.1% 0.0% -100.0% 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)   3,478 3,802 10,831 23,317 21,943 0 0 0   Balance sheet change%   0.0% 9.3% 184.9% 115.3% -5.9% -100.0% 0.0% 0.0%   Added value   -2.4 -239.0 3,087.0 116.0 -4,303.3 0.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   46 -9 -26 14,890 4,569 -19,540 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 1.0 2.0 -1.0 0.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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 (%)   -0.5% -10.5% 49.5% 4.0% 153.5% 0.0% 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 %   -0.1% -6.6% 41.1% 0.6% -18.1% 0.0% 0.0% 0.0%   ROI %   -0.1% -10.3% 89.4% 0.9% -24.7% 0.0% 0.0% 0.0%   ROE %   -1,356.5% -17.2% 76.5% 1.2% -36.8% 0.0% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Equity ratio %   0.1% -8.0% 17.3% 7.9% -10.3% 0.0% 0.0% 0.0%   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, %   -69,728.7% -997.9% 79.6% 12,454.3% -338.2% 0.0% 0.0% 0.0%   Gearing %   70,754.1% -747.7% 134.4% 826.9% -702.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 6.8% 12.7% 0.7% 1.4% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Quick Ratio   0.9 1.0 1.4 0.3 0.0 0.0 0.0 0.0   Current Ratio   2.4 2.0 1.6 0.4 0.1 0.0 0.0 0.0   Cash and cash equivalent   730.4 45.0 0.0 842.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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   1,752.1 1,865.0 4,192.0 -12,227.0 -21,367.9 0.0 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -2 -48 441 39 -1,434 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -2 -48 441 39 -1,749 0 0 0   EBIT / employee   -4 -50 439 31 -1,442 0 0 0   Net earnings / employee   -47 -66 307 7 -1,459 0 0 0