Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kjøller Ejendomme A/S 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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   2.9% 1.5% 1.4% 1.5% 1.9% 1.8% 6.5% 6.5%   Credit score (0-100)   60 76 77 76 69 71 37 37   Credit rating   BBB A A A A A BBB BBB   Credit limit (kDKK)   0.0 225.6 556.8 485.1 33.7 46.0 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   199 -1,083 -73.2 291 806 -75.0 0.0 0.0   EBITDA   -2,224 -3,420 -1,340 291 806 -75.0 0.0 0.0   EBIT   -2,101 -2,534 -870 -839 2,210 -2,060 0.0 0.0   Pre-tax profit (PTP)   3,861.0 -1,628.6 11,267.0 10,076.0 -10,139.0 -188.0 0.0 0.0   Net earnings   6,515.3 883.7 12,514.7 11,267.0 -9,537.0 2,870.0 0.0 0.0   Pre-tax profit without non-rec. items   3,861 -1,629 11,267 10,076 -10,139 -188 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   55,486 50,599 45,956 44,826 46,300 45,191 0.0 0.0   Shareholders equity total   5,381 67,751 83,853 108,586 95,166 95,424 23,633 23,633   Interest-bearing liabilities   164,298 111,002 105,716 113,388 111,551 159,230 0.0 0.0   Balance sheet total (assets)   171,472 180,262 190,472 224,006 207,611 256,679 23,633 23,633   Net Debt   164,187 110,880 104,198 113,388 111,551 159,229 -23,633 -23,633     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   199 -1,083 -73.2 291 806 -75.0 0.0 0.0   Gross profit growth   -46.7% 0.0% 93.2% 0.0% 177.0% 0.0% 0.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   171,472 180,262 190,472 224,006 207,611 256,679 23,633 23,633   Balance sheet change%   20.1% 5.1% 5.7% 17.6% -7.3% 23.6% -90.8% 0.0%   Added value   -2,082.2 -2,523.8 -870.1 -839.0 2,210.0 -2,060.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   104 -4,896 -4,643 -1,130 1,474 -1,109 -45,191 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 1.0 -1.0 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 (%)   -1,053.8% 234.0% 1,188.5% -288.3% 274.2% 2,746.7% 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 %   9.4% 4.4% 8.9% 7.5% -2.0% 3.3% 0.0% 0.0%   ROI %   9.4% 4.5% 8.9% 7.5% -2.0% 3.3% 0.0% 0.0%   ROE %   147.8% 2.4% 16.5% 11.7% -9.4% 3.0% 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 %   58.6% 65.6% 70.7% 72.1% 68.9% 65.5% 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, %   -7,381.9% -3,241.7% -7,777.4% 38,964.9% 13,840.1% -212,305.3% 0.0% 0.0%   Gearing %   3,053.1% 163.8% 126.1% 104.4% 117.2% 166.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.2% 6.9% 4.8% 4.9% 5.1% 5.8% 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   0.2 0.4 0.9 0.3 0.2 0.1 0.0 0.0   Current Ratio   0.2 0.4 0.9 0.3 0.2 0.1 0.0 0.0   Cash and cash equivalent   110.6 121.3 1,518.5 0.0 0.0 1.0 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   -15,011.1 -8,788.1 -682.8 -6,963.0 -8,107.0 -53,117.0 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   -2,082 -2,524 -870 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -2,224 -3,420 -1,340 0 0 0 0 0   EBIT / employee   -2,101 -2,534 -870 0 0 0 0 0   Net earnings / employee   6,515 884 12,515 0 0 0 0 0