Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KURT NIELSEN 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   2.5% 2.3% 2.4% 2.2% 3.6% 1.7% 9.4% 9.4%   Credit score (0-100)   64 66 63 65 52 71 26 26   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 0.0 3.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 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   975 721 876 667 520 875 0.0 0.0   EBITDA   975 721 876 667 319 812 0.0 0.0   EBIT   669 414 569 356 1.6 494 0.0 0.0   Pre-tax profit (PTP)   550.9 308.2 488.2 293.8 -75.5 383.3 0.0 0.0   Net earnings   429.7 240.4 380.8 229.4 -58.7 299.1 0.0 0.0   Pre-tax profit without non-rec. items   551 308 488 294 -75.5 383 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   7,322 7,015 6,708 6,658 6,340 6,022 0.0 0.0   Shareholders equity total   2,320 2,572 2,968 3,197 3,138 3,437 3,312 3,312   Interest-bearing liabilities   3,973 3,476 2,695 2,728 2,629 2,486 0.0 0.0   Balance sheet total (assets)   7,339 7,021 6,714 6,791 6,720 6,886 3,312 3,312   Net Debt   3,956 3,469 2,689 2,621 2,249 1,623 -3,312 -3,312     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 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   975 721 876 667 520 875 0.0 0.0   Gross profit growth   11.8% -26.1% 21.4% -23.8% -22.0% 68.2% -100.0% 0.0%   Employees   1 1 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)   7,339 7,021 6,714 6,791 6,720 6,886 3,312 3,312   Balance sheet change%   22.8% -4.3% -4.4% 1.1% -1.0% 2.5% -51.9% 0.0%   Added value   975.3 720.9 875.5 666.7 312.4 812.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,040 -614 -614 -361 -636 -636 -6,022 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 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 (%)   68.6% 57.4% 65.0% 53.4% 0.3% 56.5% 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 %   10.0% 5.8% 8.4% 5.3% 0.0% 7.3% 0.0% 0.0%   ROI %   11.0% 6.3% 9.1% 5.7% 0.0% 7.9% 0.0% 0.0%   ROE %   20.4% 9.8% 13.7% 7.4% -1.9% 9.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   31.6% 36.6% 44.2% 47.1% 46.7% 49.9% 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, %   405.7% 481.3% 307.1% 393.1% 704.1% 199.8% 0.0% 0.0%   Gearing %   171.2% 135.1% 90.8% 85.3% 83.8% 72.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 2.8% 2.8% 2.3% 2.9% 4.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.1 0.2 0.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.1 0.2 0.4 0.0 0.0   Cash and cash equivalent   16.8 6.5 6.2 107.2 379.4 863.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 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   -2,478.9 -2,150.5 -1,687.6 -1,631.9 -1,573.6 -1,162.8 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 2018/12 2019 2019/12 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   975 721 876 667 312 812 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   975 721 876 667 319 812 0 0   EBIT / employee   669 414 569 356 2 494 0 0   Net earnings / employee   430 240 381 229 -59 299 0 0