Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Krone 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 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% 5.0% 5.0%   Bankruptcy risk   8.3% 7.1% 4.6% 6.6% 3.8% 2.4% 11.7% 11.7%   Credit score (0-100)   31 35 46 35 51 62 20 20   Credit rating   BB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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   525 467 855 1,403 967 1,721 0.0 0.0   EBITDA   68.1 131 218 -10.9 213 685 0.0 0.0   EBIT   66.6 128 206 -69.7 149 625 0.0 0.0   Pre-tax profit (PTP)   48.2 125.7 205.2 -71.3 118.8 590.8 0.0 0.0   Net earnings   48.2 125.7 160.0 -71.3 139.5 476.2 0.0 0.0   Pre-tax profit without non-rec. items   48.2 126 205 -71.3 119 591 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   13.5 10.5 158 224 161 101 0.0 0.0   Shareholders equity total   -114 11.7 172 100 240 602 432 432   Interest-bearing liabilities   290 234 322 220 479 129 0.0 0.0   Balance sheet total (assets)   443 527 903 913 1,024 1,186 432 432   Net Debt   208 195 -7.8 -194 -29.1 -363 -432 -432     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   525 467 855 1,403 967 1,721 0.0 0.0   Gross profit growth   6.1% -11.0% 83.1% 64.1% -31.1% 78.0% -100.0% 0.0%   Employees   0 0 0 0 0 3 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.0% 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)   443 527 903 913 1,024 1,186 432 432   Balance sheet change%   23.1% 18.9% 71.5% 1.0% 12.2% 15.8% -63.5% 0.0%   Added value   68.1 131.0 218.0 -10.9 208.2 685.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   12 -6 135 8 -127 -120 -101 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 -1.0 1.0 2.0 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 (%)   12.7% 27.4% 24.1% -5.0% 15.4% 36.3% 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 %   13.1% 23.6% 28.8% -7.7% 15.4% 56.6% 0.0% 0.0%   ROI %   20.9% 47.8% 55.7% -17.1% 28.7% 86.3% 0.0% 0.0%   ROE %   12.0% 55.3% 174.4% -52.4% 82.0% 113.2% 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 %   -20.5% 2.2% 19.0% 11.0% 23.4% 50.7% 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, %   306.0% 148.9% -3.6% 1,784.7% -13.7% -53.0% 0.0% 0.0%   Gearing %   -254.3% 1,993.5% 187.7% 219.1% 199.9% 21.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.6% 0.9% 0.3% 0.6% 8.7% 11.3% 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   0.8 1.0 1.0 0.7 0.9 1.5 0.0 0.0   Current Ratio   0.8 1.0 1.0 0.9 1.0 1.7 0.0 0.0   Cash and cash equivalent   81.5 38.7 330.1 413.8 508.6 491.4 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   -127.5 1.2 14.2 -113.5 -24.6 402.2 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  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 0 228 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 228 0 0   EBIT / employee   0 0 0 0 0 208 0 0   Net earnings / employee   0 0 0 0 0 159 0 0