Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CKC PROPERTY 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.8% 1.2% 1.4% 1.1% 1.1% 1.6% 8.1% 8.1%   Credit score (0-100)   73 81 77 83 83 74 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   2.7 191.3 99.4 560.3 700.3 25.3 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   1,259 1,643 1,536 1,313 1,337 1,483 0.0 0.0   EBITDA   573 1,223 1,172 897 1,059 670 0.0 0.0   EBIT   573 1,223 1,172 897 1,059 670 0.0 0.0   Pre-tax profit (PTP)   541.7 4,597.3 1,460.6 2,155.3 1,010.3 137.9 0.0 0.0   Net earnings   422.1 3,594.8 1,079.2 1,664.1 775.6 96.5 0.0 0.0   Pre-tax profit without non-rec. items   542 4,597 1,461 2,155 1,010 138 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   26,000 29,700 30,300 30,200 30,398 30,712 0.0 0.0   Shareholders equity total   5,693 9,288 10,367 15,390 16,166 16,263 15,763 15,763   Interest-bearing liabilities   18,830 18,019 16,922 11,425 11,347 11,276 0.0 0.0   Balance sheet total (assets)   26,053 29,991 30,381 30,668 31,087 30,985 15,763 15,763   Net Debt   18,830 17,794 16,886 11,309 10,826 11,266 -15,763 -15,763     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   1,259 1,643 1,536 1,313 1,337 1,483 0.0 0.0   Gross profit growth   3.7% 30.5% -6.5% -14.5% 1.8% 10.9% -100.0% 0.0%   Employees   3 1 1 1 1 2 0 0   Employee growth %   200.0% -66.7% 0.0% 0.0% 0.0% 100.0% -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)   26,053 29,991 30,381 30,668 31,087 30,985 15,763 15,763   Balance sheet change%   4.8% 15.1% 1.3% 0.9% 1.4% -0.3% -49.1% 0.0%   Added value   573.2 1,223.0 1,172.0 897.4 1,058.9 670.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,730 3,700 600 -100 198 314 -30,712 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 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 (%)   45.5% 74.5% 76.3% 68.4% 79.2% 45.2% 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 %   4.8% 17.6% 5.9% 7.6% 4.5% 2.2% 0.0% 0.0%   ROI %   4.9% 17.9% 6.0% 7.9% 4.7% 2.3% 0.0% 0.0%   ROE %   7.7% 48.0% 11.0% 12.9% 4.9% 0.6% 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 %   21.9% 31.0% 34.1% 50.2% 52.1% 52.6% 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, %   3,285.1% 1,455.0% 1,440.8% 1,260.1% 1,022.4% 1,680.7% 0.0% 0.0%   Gearing %   330.7% 194.0% 163.2% 74.2% 70.2% 69.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 1.8% 1.8% 1.2% 3.3% 4.8% 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   0.0 0.1 0.0 0.2 0.3 0.2 0.0 0.0   Current Ratio   0.0 0.1 0.0 0.2 0.3 0.2 0.0 0.0   Cash and cash equivalent   0.0 225.3 35.6 116.3 520.8 9.7 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   -4,923.9 -4,710.6 -4,605.8 -1,576.9 -1,422.2 -1,361.0 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   191 1,223 1,172 897 1,059 335 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   191 1,223 1,172 897 1,059 335 0 0   EBIT / employee   191 1,223 1,172 897 1,059 335 0 0   Net earnings / employee   141 3,595 1,079 1,664 776 48 0 0