Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Klovborg Ejendomme 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  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   0.0% 0.0% 1.4% 1.5% 1.1% 1.2% 11.6% 11.4%   Credit score (0-100)   0 0 78 76 83 81 21 21   Credit rating   N/A N/A A A A A BB BB   Credit limit (kDKK)   0.0 0.0 44.1 31.2 220.4 190.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 128 261 623 226 0.0 0.0   EBITDA   0.0 0.0 -70.3 82.8 428 32.9 0.0 0.0   EBIT   0.0 0.0 50.3 79.9 416 821 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -6.1 -18.2 298.1 508.8 0.0 0.0   Net earnings   0.0 0.0 -0.5 -14.6 238.8 589.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -6.1 -18.2 298 509 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 12,020 12,286 12,274 13,062 0.0 0.0   Shareholders equity total   0.0 0.0 5,214 5,199 5,438 6,028 814 814   Interest-bearing liabilities   0.0 0.0 7,002 7,027 6,720 6,651 0.0 0.0   Balance sheet total (assets)   0.0 0.0 13,803 13,888 13,876 14,661 814 814   Net Debt   0.0 0.0 5,703 5,729 5,421 6,651 -814 -814     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   0.0 0.0 128 261 623 226 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 104.0% 138.6% -63.7% -100.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 0 13,803 13,888 13,876 14,661 814 814   Balance sheet change%   0.0% 0.0% 0.0% 0.6% -0.1% 5.7% -94.5% 0.0%   Added value   0.0 0.0 50.3 82.8 419.3 832.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 12,020 263 -24 777 -13,062 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   0.0% 0.0% 39.3% 30.6% 66.9% 363.2% 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 %   0.0% 0.0% 0.4% 0.7% 3.0% 5.8% 0.0% 0.0%   ROI %   0.0% 0.0% 0.4% 0.7% 3.1% 5.9% 0.0% 0.0%   ROE %   0.0% 0.0% -0.0% -0.3% 4.5% 10.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 37.8% 37.4% 39.2% 41.1% 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, %   0.0% 0.0% -8,112.2% 6,916.7% 1,266.3% 20,227.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 134.3% 135.2% 123.6% 110.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1.9% 1.6% 1.7% 4.7% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 2.0 1.2 1.4 1.0 0.0 0.0   Current Ratio   0.0 0.0 2.4 1.5 1.7 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,298.5 1,298.5 1,298.5 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   0.0 0.0 1,032.6 522.3 637.2 242.9 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 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 50 83 419 833 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -70 83 428 33 0 0   EBIT / employee   0 0 50 80 416 821 0 0   Net earnings / employee   0 0 -0 -15 239 590 0 0