Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kronborg Byg 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   2.0% 1.0% 0.7% 0.7% 0.8% 0.6% 9.4% 9.4%   Credit score (0-100)   70 88 95 94 91 97 26 26   Credit rating   A A AA AA AA AA BB BB   Credit limit (kDKK)   0.4 391.6 829.9 909.1 935.6 1,338.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,046 8,796 11,966 14,653 15,019 16,563 0.0 0.0   EBITDA   1,619 2,129 3,244 3,846 4,375 5,209 0.0 0.0   EBIT   1,555 1,955 2,922 3,386 3,916 4,578 0.0 0.0   Pre-tax profit (PTP)   1,911.5 1,925.8 3,014.4 3,259.8 4,034.8 4,615.9 0.0 0.0   Net earnings   1,566.2 1,497.2 2,346.4 2,533.9 3,135.6 3,491.3 0.0 0.0   Pre-tax profit without non-rec. items   1,911 1,926 3,014 3,260 4,035 4,616 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   484 1,068 1,625 1,817 1,927 2,567 0.0 0.0   Shareholders equity total   1,820 3,317 4,664 5,198 6,333 6,825 3,200 3,200   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,871 7,052 8,175 8,963 12,611 12,952 3,200 3,200   Net Debt   -359 -1,698 -3,132 -472 -1,038 -3,133 -3,200 -3,200     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   4,046 8,796 11,966 14,653 15,019 16,563 0.0 0.0   Gross profit growth   0.0% 117.4% 36.0% 22.5% 2.5% 10.3% -100.0% 0.0%   Employees   9 13 17 20 18 19 0 0   Employee growth %   0.0% 44.4% 30.8% 17.6% -10.0% 5.6% -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)   3,871 7,052 8,175 8,963 12,611 12,952 3,200 3,200   Balance sheet change%   946.0% 82.2% 15.9% 9.6% 40.7% 2.7% -75.3% 0.0%   Added value   1,619.1 2,129.1 3,244.3 3,846.2 4,376.3 5,209.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   420 409 235 -267 -350 9 -2,567 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   38.4% 22.2% 24.4% 23.1% 26.1% 27.6% 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 %   90.1% 35.8% 40.1% 40.3% 37.6% 36.2% 0.0% 0.0%   ROI %   174.5% 75.3% 75.5% 68.9% 69.4% 69.5% 0.0% 0.0%   ROE %   144.1% 58.3% 58.8% 51.4% 54.4% 53.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   47.0% 47.0% 57.1% 58.0% 50.2% 52.7% 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, %   -22.2% -79.8% -96.5% -12.3% -23.7% -60.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.9 1.8 2.3 2.4 2.0 2.1 0.0 0.0   Current Ratio   1.9 1.8 2.3 2.4 2.0 2.1 0.0 0.0   Cash and cash equivalent   359.4 1,698.3 3,132.1 472.0 1,037.8 3,133.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,581.2 2,638.7 1,620.4 3,983.7 5,057.8 5,392.5 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   180 164 191 192 243 274 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   180 164 191 192 243 274 0 0   EBIT / employee   173 150 172 169 218 241 0 0   Net earnings / employee   174 115 138 127 174 184 0 0