Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Krone Ejendomme 11 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.0% 1.5% 1.5% 1.7% 1.6% 1.6% 10.9% 10.9%   Credit score (0-100)   70 76 75 73 74 74 22 22   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.2 7.6 11.5 6.2 11.0 10.4 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   1,367 1,622 1,810 1,631 1,819 1,863 0.0 0.0   EBITDA   892 2,504 987 1,560 1,819 1,863 0.0 0.0   EBIT   892 1,504 987 1,560 1,819 1,863 0.0 0.0   Pre-tax profit (PTP)   575.2 1,190.3 724.7 1,064.1 965.7 1,010.0 0.0 0.0   Net earnings   738.7 624.6 576.2 829.3 753.3 787.8 0.0 0.0   Pre-tax profit without non-rec. items   575 1,190 725 1,064 966 1,010 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   41,000 42,000 42,000 42,000 42,000 42,000 0.0 0.0   Shareholders equity total   989 1,613 2,189 3,019 3,772 4,560 4,510 4,510   Interest-bearing liabilities   32,160 33,707 32,821 33,450 32,302 31,930 0.0 0.0   Balance sheet total (assets)   41,784 42,637 42,407 43,445 42,385 42,351 4,510 4,510   Net Debt   31,857 33,703 32,786 32,355 32,218 31,891 -4,510 -4,510     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   1,367 1,622 1,810 1,631 1,819 1,863 0.0 0.0   Gross profit growth   195.5% 18.7% 11.6% -9.9% 11.5% 2.4% -100.0% 0.0%   Employees   3 3 3 3 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -66.7% 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)   41,784 42,637 42,407 43,445 42,385 42,351 4,510 4,510   Balance sheet change%   -0.9% 2.0% -0.5% 2.4% -2.4% -0.1% -89.4% 0.0%   Added value   891.7 1,504.2 986.8 1,560.3 1,819.1 1,863.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 1,000 0 0 0 0 -42,000 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 (%)   65.2% 92.7% 54.5% 95.6% 100.0% 100.0% 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 %   2.1% 3.6% 2.3% 3.6% 4.2% 4.4% 0.0% 0.0%   ROI %   2.2% 3.7% 2.4% 3.7% 4.3% 4.5% 0.0% 0.0%   ROE %   105.9% 48.0% 30.3% 31.8% 22.2% 18.9% 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 %   2.4% 3.8% 5.2% 6.9% 8.9% 10.8% 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, %   3,572.7% 1,345.9% 3,322.6% 2,073.7% 1,771.1% 1,711.6% 0.0% 0.0%   Gearing %   3,252.9% 2,089.3% 1,499.0% 1,108.1% 856.4% 700.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 1.0% 0.8% 1.5% 2.6% 2.7% 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   0.1 0.1 0.0 0.3 0.1 0.1 0.0 0.0   Current Ratio   0.1 0.1 0.0 0.3 0.1 0.1 0.0 0.0   Cash and cash equivalent   303.6 3.4 35.1 1,094.6 84.3 38.7 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   -7,887.4 -8,296.9 -7,800.4 -3,076.3 -3,065.8 -2,858.2 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   297 501 329 520 1,819 1,863 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   297 835 329 520 1,819 1,863 0 0   EBIT / employee   297 501 329 520 1,819 1,863 0 0   Net earnings / employee   246 208 192 276 753 788 0 0