Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Krifa 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.9% 1.0% 1.0% 0.9% 0.9% 0.9% 7.8% 7.8%   Credit score (0-100)   89 87 86 90 87 90 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   6,383.4 5,414.0 6,048.0 8,310.8 5,580.1 5,838.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 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   22,485 21,594 20,333 19,636 19,314 19,751 0.0 0.0   EBITDA   22,485 21,594 20,333 19,636 19,314 19,751 0.0 0.0   EBIT   15,577 14,757 14,624 13,504 13,157 13,190 0.0 0.0   Pre-tax profit (PTP)   7,886.3 8,640.0 9,353.9 8,609.0 6,615.9 5,297.1 0.0 0.0   Net earnings   6,090.6 6,497.9 7,296.2 6,725.4 5,168.8 4,068.7 0.0 0.0   Pre-tax profit without non-rec. items   7,886 8,640 9,354 8,609 6,616 5,297 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   317,209 304,948 299,526 295,282 289,853 289,320 0.0 0.0   Shareholders equity total   81,369 77,473 93,860 100,720 74,170 68,312 51,958 51,958   Interest-bearing liabilities   223,643 222,710 217,365 211,220 216,780 219,299 0.0 0.0   Balance sheet total (assets)   342,564 343,764 346,770 332,875 300,885 298,448 51,958 51,958   Net Debt   221,187 221,357 216,877 211,143 216,741 218,402 -51,958 -51,958     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   22,485 21,594 20,333 19,636 19,314 19,751 0.0 0.0   Gross profit growth   3.2% -4.0% -5.8% -3.4% -1.6% 2.3% -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)   342,564 343,764 346,770 332,875 300,885 298,448 51,958 51,958   Balance sheet change%   -1.2% 0.4% 0.9% -4.0% -9.6% -0.8% -82.6% 0.0%   Added value   22,485.4 21,593.9 20,332.6 19,635.8 19,287.9 19,750.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -28,507 -19,097 -11,130 -10,375 -11,586 -7,095 -289,320 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 2019/12 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 (%)   69.3% 68.3% 71.9% 68.8% 68.1% 66.8% 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 %   4.5% 4.3% 4.2% 4.0% 5.2% 5.7% 0.0% 0.0%   ROI %   4.8% 4.7% 4.6% 4.2% 5.3% 5.7% 0.0% 0.0%   ROE %   7.2% 8.2% 8.5% 6.9% 5.9% 5.7% 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 %   23.8% 22.5% 27.1% 30.3% 24.7% 22.9% 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, %   983.7% 1,025.1% 1,066.6% 1,075.3% 1,122.2% 1,105.8% 0.0% 0.0%   Gearing %   274.8% 287.5% 231.6% 209.7% 292.3% 321.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 2.7% 2.4% 2.3% 4.6% 5.4% 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   0.2 0.8 1.4 1.8 0.5 1.1 0.0 0.0   Current Ratio   0.7 1.0 1.4 1.8 0.5 1.1 0.0 0.0   Cash and cash equivalent   2,455.7 1,352.4 487.8 76.8 38.4 897.1 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   -10,629.3 -731.8 13,179.3 17,076.8 -9,611.2 803.9 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 2019/12 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   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