Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDR. KRÜGER 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   1.1% 0.9% 1.0% 1.0% 0.7% 0.8% 5.2% 5.0%   Credit score (0-100)   85 91 87 87 94 91 43 44   Credit rating   A A A A AA AA BBB BBB   Credit limit (kDKK)   207.9 498.3 433.5 440.5 724.3 767.0 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   1,306 1,263 1,143 1,033 1,518 1,435 0.0 0.0   EBITDA   1,306 1,263 1,143 1,033 1,518 1,435 0.0 0.0   EBIT   899 844 735 624 991 883 0.0 0.0   Pre-tax profit (PTP)   576.8 586.8 611.9 501.1 784.0 692.5 0.0 0.0   Net earnings   366.2 457.6 472.6 390.9 612.0 540.2 0.0 0.0   Pre-tax profit without non-rec. items   577 587 612 501 784 693 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   16,884 16,723 16,424 22,707 22,519 22,072 0.0 0.0   Shareholders equity total   5,228 5,685 6,158 6,549 7,160 7,701 7,621 7,621   Interest-bearing liabilities   9,884 9,932 9,464 15,355 14,723 14,184 0.0 0.0   Balance sheet total (assets)   16,884 17,644 17,721 24,090 24,657 24,866 7,621 7,621   Net Debt   9,884 9,557 9,049 15,349 14,389 13,370 -7,363 -7,363     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   1,306 1,263 1,143 1,033 1,518 1,435 0.0 0.0   Gross profit growth   13.4% -3.4% -9.4% -9.6% 46.9% -5.4% -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)   16,884 17,644 17,721 24,090 24,657 24,866 7,621 7,621   Balance sheet change%   -7.1% 4.5% 0.4% 35.9% 2.4% 0.8% -69.4% 0.0%   Added value   1,306.5 1,262.6 1,143.3 1,033.2 1,400.2 1,435.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -814 -386 -736 6,095 -780 -1,064 -22,072 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 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 (%)   68.8% 66.9% 64.3% 60.4% 65.3% 61.5% 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 %   5.1% 4.9% 4.2% 3.0% 4.1% 3.6% 0.0% 0.0%   ROI %   5.2% 4.9% 4.2% 3.0% 4.2% 3.7% 0.0% 0.0%   ROE %   7.1% 8.4% 8.0% 6.2% 8.9% 7.3% 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 %   31.0% 32.2% 34.7% 27.2% 29.0% 31.0% 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, %   756.5% 757.0% 791.5% 1,485.6% 947.9% 931.4% 0.0% 0.0%   Gearing %   189.1% 174.7% 153.7% 234.5% 205.6% 184.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 2.6% 1.4% 1.1% 1.4% 1.4% 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 0.9 1.5 0.9 1.4 1.8 0.0 0.0   Current Ratio   0.0 0.9 1.5 0.9 1.4 1.8 0.0 0.0   Cash and cash equivalent   0.0 374.7 415.3 6.7 334.0 813.8 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   -5,296.2 -34.1 320.3 -75.3 444.0 1,026.5 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   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