Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Lars Kruses Gade 3 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.2% 1.5% 1.8% 1.2% 1.6% 1.6% 8.5% 8.3%   Credit score (0-100)   83 76 71 81 73 74 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   330.3 54.5 8.6 140.9 11.2 10.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   492 507 331 358 473 450 0.0 0.0   EBITDA   492 507 331 358 473 450 0.0 0.0   EBIT   3,092 507 331 1,836 473 450 0.0 0.0   Pre-tax profit (PTP)   2,794.2 525.9 439.3 1,701.1 415.6 424.5 0.0 0.0   Net earnings   2,190.2 410.9 342.3 1,327.1 323.6 331.5 0.0 0.0   Pre-tax profit without non-rec. items   2,794 526 439 1,701 416 425 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   19,300 19,300 19,300 20,900 20,900 20,900 0.0 0.0   Shareholders equity total   12,158 12,569 12,911 6,239 6,562 6,894 6,769 6,769   Interest-bearing liabilities   11,714 14,386 14,011 13,630 13,278 13,053 0.0 0.0   Balance sheet total (assets)   25,405 28,582 28,645 21,826 21,829 21,834 6,769 6,769   Net Debt   11,713 14,267 14,010 13,606 13,214 13,053 -6,769 -6,769     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   492 507 331 358 473 450 0.0 0.0   Gross profit growth   7.9% 3.1% -34.7% 8.1% 32.0% -4.8% -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)   25,405 28,582 28,645 21,826 21,829 21,834 6,769 6,769   Balance sheet change%   11.9% 12.5% 0.2% -23.8% 0.0% 0.0% -69.0% 0.0%   Added value   3,091.8 507.2 331.4 1,836.5 472.8 450.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,600 0 0 1,600 0 0 -20,900 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   628.7% 100.0% 100.0% 512.7% 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 %   14.6% 2.7% 2.2% 7.7% 2.7% 2.5% 0.0% 0.0%   ROI %   14.9% 2.8% 2.2% 7.9% 2.8% 2.5% 0.0% 0.0%   ROE %   19.8% 3.3% 2.7% 13.9% 5.1% 4.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   48.1% 44.2% 45.3% 28.8% 30.2% 31.7% 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, %   2,381.9% 2,812.7% 4,227.1% 3,798.8% 2,794.7% 2,899.7% 0.0% 0.0%   Gearing %   96.3% 114.5% 108.5% 218.5% 202.3% 189.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.1% 1.6% 1.3% 1.7% 1.3% 0.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   9.0 11.4 10.0 1.1 1.4 1.6 0.0 0.0   Current Ratio   7.4 9.6 8.7 1.0 1.2 1.4 0.0 0.0   Cash and cash equivalent   0.2 118.6 0.8 23.8 63.5 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   5,277.2 8,312.3 8,267.3 -25.9 135.4 245.1 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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