Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

P. Krull Ejendomme ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.5% 1.7% 1.8% 1.7% 1.0% 1.0% 18.5% 18.2%   Credit score (0-100)   78 74 71 72 87 84 8 8   Credit rating   A A A A A A B B   Credit limit (kDKK)   7.8 0.8 0.7 1.9 277.2 210.9 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   632 0 0 0 0 0 0 0   Gross profit   459 287 501 692 829 796 0.0 0.0   EBITDA   459 287 501 692 829 796 0.0 0.0   EBIT   413 241 454 646 771 750 0.0 0.0   Pre-tax profit (PTP)   324.4 151.7 372.5 585.3 743.2 734.7 0.0 0.0   Net earnings   253.0 118.3 290.5 395.9 579.3 573.1 0.0 0.0   Pre-tax profit without non-rec. items   324 152 372 585 743 735 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   5,313 5,363 5,353 5,306 7,941 7,895 0.0 0.0   Shareholders equity total   1,612 844 1,135 1,531 3,951 3,649 205 205   Interest-bearing liabilities   3,489 4,484 4,085 3,623 3,380 3,339 0.0 0.0   Balance sheet total (assets)   5,313 5,363 5,520 5,614 8,691 8,373 205 205   Net Debt   3,489 4,484 4,066 3,522 3,126 3,157 -205 -205     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   632 0 0 0 0 0 0 0   Net sales growth   20.2% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   459 287 501 692 829 796 0.0 0.0   Gross profit growth   36.8% -37.5% 74.6% 38.3% 19.8% -4.0% -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)   5,313 5,363 5,520 5,614 8,691 8,373 205 205   Balance sheet change%   -1.2% 0.9% 2.9% 1.7% 54.8% -3.7% -97.6% 0.0%   Added value   459.0 286.7 500.5 692.3 817.1 795.9 0.0 0.0   Added value %   72.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,267 4 -57 -369 103 2,689 -4,933 -2,994   Net sales trend   1.0 -1.0 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 %   72.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   65.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   90.0% 84.0% 90.7% 93.3% 92.9% 94.2% 0.0% 0.0%   Net Earnings %   40.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   47.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   51.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   7.7% 4.5% 8.3% 11.6% 11.2% 9.4% 0.0% 0.0%   ROI %   5.9% 4.6% 8.6% 12.4% 12.0% 9.9% 0.0% 0.0%   ROE %   17.0% 9.6% 29.4% 29.7% 21.1% 15.1% 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 %   30.3% 15.7% 20.6% 27.3% 45.5% 43.6% 100.0% 100.0%   Relative indebtedness %   585.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   585.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   760.3% 1,563.8% 812.4% 508.8% 377.0% 396.7% 0.0% 0.0%   Gearing %   216.5% 531.1% 359.9% 236.7% 85.5% 91.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 2.2% 1.9% 1.6% 1.6% 1.9% 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 0.2 0.4 1.0 0.5 0.0 0.0   Current Ratio   0.0 0.0 0.2 0.4 1.0 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 18.2 100.3 254.0 181.9 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   -3,629.4 -414.0 -595.0 -395.7 7.0 -488.5 0.0 0.0   Net working capital %   -574.2% 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