Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KWD Ejendomme A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.9% 0.8% 0.7% 0.9% 0.7% 0.7% 9.1% 9.1%   Credit score (0-100)   90 93 94 88 93 93 27 27   Credit rating   A AA AA A AA AA BB BB   Credit limit (kDKK)   188.8 299.0 382.6 329.9 574.3 620.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,091 1,134 1,054 1,054 1,347 1,654 0.0 0.0   EBITDA   1,091 1,134 1,193 1,054 1,347 1,654 0.0 0.0   EBIT   1,287 1,067 1,123 826 2,099 1,443 0.0 0.0   Pre-tax profit (PTP)   1,142.4 1,056.7 987.8 625.8 1,655.6 686.0 0.0 0.0   Net earnings   891.1 824.2 770.5 499.1 1,291.2 547.9 0.0 0.0   Pre-tax profit without non-rec. items   1,142 922 988 626 1,656 686 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   15,602 15,907 16,185 19,420 25,913 22,502 0.0 0.0   Shareholders equity total   1,964 2,788 3,559 4,058 5,349 5,897 4,397 4,397   Interest-bearing liabilities   11,890 11,675 10,916 10,972 17,978 17,094 0.0 0.0   Balance sheet total (assets)   15,656 16,001 16,311 20,550 25,969 25,815 4,397 4,397   Net Debt   11,890 11,675 10,916 10,972 17,978 17,094 -4,397 -4,397     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e 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   1,091 1,134 1,054 1,054 1,347 1,654 0.0 0.0   Gross profit growth   21.8% 4.0% -7.1% -0.0% 27.8% 22.9% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   15,656 16,001 16,311 20,550 25,969 25,815 4,397 4,397   Balance sheet change%   29.9% 2.2% 1.9% 26.0% 26.4% -0.6% -83.0% 0.0%   Added value   1,286.6 1,134.2 1,192.8 1,053.8 2,327.2 1,442.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,692 238 208 3,007 6,493 -3,412 -22,502 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e 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 (%)   118.0% 94.1% 106.6% 78.3% 155.9% 87.2% 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 %   9.3% 6.7% 7.0% 4.5% 9.0% 5.6% 0.0% 0.0%   ROI %   9.7% 7.0% 7.1% 5.1% 10.1% 5.8% 0.0% 0.0%   ROE %   58.7% 34.7% 24.3% 13.1% 27.4% 9.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   12.8% 18.3% 21.8% 19.7% 20.6% 22.8% 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, %   1,090.1% 1,029.3% 915.2% 1,041.2% 1,335.1% 1,033.2% 0.0% 0.0%   Gearing %   605.3% 418.7% 306.7% 270.4% 336.1% 289.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 1.2% 1.2% 1.8% 3.1% 4.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.1 0.0 0.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.1 0.0 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e 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   -6,552.8 -6,162.3 -5,804.3 -10,252.8 -7,318.6 -5,043.9 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0