Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Krone 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.4% 1.9% 1.9% 1.6% 1.6% 2.0% 7.6% 7.6%   Credit score (0-100)   65 71 69 74 73 69 32 32   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.1 26.9 21.7 193.6 200.4 17.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -15.6 -269 -128 -456 -240 -136 0.0 0.0   EBITDA   -15.6 -269 -128 -456 -240 -136 0.0 0.0   EBIT   -15.6 -269 -128 -456 -240 -136 0.0 0.0   Pre-tax profit (PTP)   873.3 1,918.7 9,006.2 12,971.1 2,799.9 8,148.1 0.0 0.0   Net earnings   532.0 1,718.9 9,098.4 13,171.1 3,531.7 8,221.1 0.0 0.0   Pre-tax profit without non-rec. items   873 1,919 9,006 12,971 2,800 8,148 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   13,591 77,244 85,972 98,917 102,049 110,270 73,484 73,484   Interest-bearing liabilities   100 916 3,023 5,367 5,628 3,875 0.0 0.0   Balance sheet total (assets)   13,776 78,375 94,728 105,192 107,798 114,145 73,484 73,484   Net Debt   99.5 -1,249 2,488 5,047 5,397 2,291 -73,484 -73,484     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -15.6 -269 -128 -456 -240 -136 0.0 0.0   Gross profit growth   34.5% -1,625.2% 52.4% -256.9% 47.3% 43.2% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 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)   13,776 78,375 94,728 105,192 107,798 114,145 73,484 73,484   Balance sheet change%   -9.7% 468.9% 20.9% 11.0% 2.5% 5.9% -35.6% 0.0%   Added value   -15.6 -268.6 -127.8 -456.0 -240.1 -136.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   100.0% 100.0% 100.0% 100.0% 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 %   6.0% 4.4% 10.8% 13.5% 2.9% 7.6% 0.0% 0.0%   ROI %   6.1% 4.4% 11.1% 13.8% 2.9% 7.6% 0.0% 0.0%   ROE %   3.7% 3.8% 11.1% 14.2% 3.5% 7.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   98.7% 98.6% 90.8% 94.0% 94.7% 96.6% 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, %   -639.0% 465.0% -1,947.7% -1,106.8% -2,247.8% -1,678.8% 0.0% 0.0%   Gearing %   0.7% 1.2% 3.5% 5.4% 5.5% 3.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.1% 23.8% 15.2% 11.8% 5.4% 6.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   68.2 51.2 9.6 13.1 12.2 17.1 0.0 0.0   Current Ratio   68.2 51.2 9.6 13.1 12.2 17.1 0.0 0.0   Cash and cash equivalent   0.5 2,164.7 535.0 320.1 230.7 1,584.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   12,444.1 56,790.2 68,847.4 66,829.2 64,658.0 62,361.6 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -16 -269 -128 -456 -240 -136 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -16 -269 -128 -456 -240 -136 0 0   EBIT / employee   -16 -269 -128 -456 -240 -136 0 0   Net earnings / employee   532 1,719 9,098 13,171 3,532 8,221 0 0