Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSMÆGLERFIRMAET THORKILD KRISTENSEN BLOKHUS 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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   4.2% 3.2% 5.4% 6.7% 23.7% 13.7% 17.2% 17.2%   Credit score (0-100)   50 56 40 35 3 16 10 10   Credit rating   BBB BBB BBB BBB B BB 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)  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   4,533 4,574 4,481 1,249 922 1,610 0.0 0.0   EBITDA   1,758 1,687 1,461 -440 -683 -92.6 0.0 0.0   EBIT   1,707 1,657 1,444 -458 -700 -110 0.0 0.0   Pre-tax profit (PTP)   1,709.8 1,662.7 1,422.9 -439.4 -709.2 -130.3 0.0 0.0   Net earnings   1,333.7 1,296.3 1,119.0 -344.8 -554.7 -101.3 0.0 0.0   Pre-tax profit without non-rec. items   1,710 1,663 1,423 -439 -709 -130 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   116 85.5 68.4 51.2 34.0 16.9 0.0 0.0   Shareholders equity total   2,184 2,080 695 350 -205 -306 -346 -346   Interest-bearing liabilities   147 88.2 362 690 0.0 0.0 346 346   Balance sheet total (assets)   3,720 4,000 2,184 1,259 773 561 0.0 0.0   Net Debt   -2,185 -3,145 -457 417 -468 -134 346 346     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   4,533 4,574 4,481 1,249 922 1,610 0.0 0.0   Gross profit growth   50.2% 0.9% -2.0% -72.1% -26.2% 74.6% -100.0% 0.0%   Employees   3 3 4 3 3 4 0 0   Employee growth %   -40.0% 0.0% 33.3% -25.0% 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)   3,720 4,000 2,184 1,259 773 561 0 0   Balance sheet change%   139.6% 7.5% -45.4% -42.4% -38.6% -27.3% -100.0% 0.0%   Added value   1,758.4 1,686.9 1,460.7 -440.4 -683.1 -92.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -104 -61 -34 -34 -34 -34 -17 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 -1.0 -2.0 -3.0 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 (%)   37.6% 36.2% 32.2% -36.6% -75.9% -6.8% 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 %   65.4% 43.7% 46.9% -24.4% -62.6% -11.4% 0.0% 0.0%   ROI %   105.8% 74.4% 89.2% -39.8% -134.6% 0.0% 0.0% 0.0%   ROE %   87.9% 60.8% 80.7% -66.0% -98.8% -15.2% 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 %   58.7% 52.0% 31.8% 27.8% -21.0% -35.3% -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, %   -124.3% -186.5% -31.3% -94.7% 68.6% 144.8% 0.0% 0.0%   Gearing %   6.7% 4.2% 52.1% 197.1% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.5% 19.2% 12.5% 3.8% 2.8% 0.0% 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   2.4 2.1 1.4 1.3 0.7 0.6 0.0 0.0   Current Ratio   2.4 2.1 1.4 1.3 0.7 0.6 0.0 0.0   Cash and cash equivalent   2,332.4 3,233.5 818.6 272.6 468.3 134.0 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   2,084.3 2,048.4 621.7 285.5 -252.1 -336.2 -173.1 -173.1   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   586 562 365 -147 -228 -23 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   586 562 365 -147 -228 -23 0 0   EBIT / employee   569 552 361 -153 -233 -27 0 0   Net earnings / employee   445 432 280 -115 -185 -25 0 0