Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Kristian Skous Vej 6 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% 0.3% 0.3%   Bankruptcy risk   1.6% 0.8% 0.7% 0.7% 0.6% 0.6% 8.0% 7.8%   Credit score (0-100)   76 92 93 93 97 98 31 31   Credit rating   A AA AA AA AA AA BB BB   Credit limit (kDKK)   10.2 850.8 7,283.1 7,145.0 8,060.9 8,405.1 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   3,398 15,386 15,390 15,330 15,544 15,136 0.0 0.0   EBITDA   57.3 15,386 15,390 15,330 15,544 15,136 0.0 0.0   EBIT   57.3 3,353 3,368 3,297 3,542 4,333 0.0 0.0   Pre-tax profit (PTP)   -2,769.4 639.0 491.0 2,188.0 3,588.0 3,373.0 0.0 0.0   Net earnings   -2,877.5 499.0 383.0 1,752.0 2,702.0 2,972.0 0.0 0.0   Pre-tax profit without non-rec. items   -2,769 639 491 2,188 3,588 4,289 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   140,457 128,877 118,221 107,555 96,578 85,775 0.0 0.0   Shareholders equity total   5,487 5,986 73,767 75,519 78,221 81,193 81,133 81,133   Interest-bearing liabilities   76,065 79,380 6,624 38,077 36,263 17,485 0.0 0.0   Balance sheet total (assets)   148,671 140,030 128,372 116,103 117,992 102,313 81,133 81,133   Net Debt   76,065 79,380 -219 37,987 34,492 17,485 -81,133 -81,133     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   3,398 15,386 15,390 15,330 15,544 15,136 0.0 0.0   Gross profit growth   22.3% 352.7% 0.0% -0.4% 1.4% -2.6% -100.0% 0.0%   Employees   0 0 0 0 3,000 2,000 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -33.3% -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)   148,671 140,030 128,372 116,103 117,992 102,313 81,133 81,133   Balance sheet change%   -5.6% -5.8% -8.3% -9.6% 1.6% -13.3% -20.7% 0.0%   Added value   57.3 15,386.0 15,390.0 15,330.0 15,575.0 15,136.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8,717 -24,981 -24,045 -24,066 -24,004 -21,606 -85,775 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 4.0 5.0 5.0 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 (%)   1.7% 21.8% 21.9% 21.5% 22.8% 28.6% 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 %   0.1% 2.5% 2.7% 2.7% 3.1% 4.0% 0.0% 0.0%   ROI %   0.1% 2.6% 2.7% 2.7% 3.1% 4.1% 0.0% 0.0%   ROE %   -41.5% 8.7% 1.0% 2.3% 3.5% 3.7% 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 %   23.9% 25.7% 42.1% 65.0% 66.3% 79.4% 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, %   132,781.7% 515.9% -1.4% 247.8% 221.9% 115.5% 0.0% 0.0%   Gearing %   1,386.3% 1,326.1% 9.0% 50.4% 46.4% 21.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 3.8% 7.2% 5.0% 0.0% 0.5% 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   0.2 0.4 1.0 0.2 0.6 0.8 0.0 0.0   Current Ratio   0.2 0.4 1.0 0.2 0.6 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 6,843.0 90.0 1,771.0 0.0 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   -17,422.7 -12,381.0 -92.0 -31,570.0 -16,946.0 -3,066.0 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  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 5 8 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 5 8 0 0   EBIT / employee   0 0 0 0 1 2 0 0   Net earnings / employee   0 0 0 0 1 1 0 0