Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CK Land - Landinspektøraktieselskab

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% 1.6% 1.6%   Bankruptcy risk   1.0% 0.9% 1.2% 1.0% 1.0% 0.8% 12.4% 12.2%   Credit score (0-100)   89 90 80 85 87 89 4 4   Credit rating   A A BBB A A A B B   Credit limit (kDKK)   679.9 690.5 191.8 500.9 616.1 896.1 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   15,861 14,000 15,047 15,009 18,018 17,334 0.0 0.0   EBITDA   4,177 3,421 5,243 3,256 4,044 2,755 0.0 0.0   EBIT   3,780 3,011 4,892 2,915 3,595 2,238 0.0 0.0   Pre-tax profit (PTP)   3,773.1 2,997.4 4,870.1 2,861.2 3,521.3 2,182.6 0.0 0.0   Net earnings   2,941.5 2,331.3 3,797.5 2,227.3 2,783.8 1,691.9 0.0 0.0   Pre-tax profit without non-rec. items   3,773 2,997 4,870 2,861 3,521 2,183 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   868 914 697 1,230 1,536 1,423 0.0 0.0   Shareholders equity total   5,263 4,745 4,119 3,946 5,530 6,022 5,272 5,272   Interest-bearing liabilities   0.0 0.0 0.0 1,659 420 0.0 0.0 0.0   Balance sheet total (assets)   9,112 8,653 9,705 9,449 10,132 10,588 5,272 5,272   Net Debt   -2,014 -576 -1,667 1,656 417 -1,290 -5,272 -5,272     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   15,861 14,000 15,047 15,009 18,018 17,334 0.0 0.0   Gross profit growth   2.1% -11.7% 7.5% -0.3% 20.0% -3.8% -100.0% 0.0%   Employees   13 12 13 15 16 17 0 0   Employee growth %   8.3% -7.7% 8.3% 15.4% 6.7% 6.3% -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)   9,112 8,653 9,705 9,449 10,132 10,588 5,272 5,272   Balance sheet change%   18.3% -5.0% 12.2% -2.6% 7.2% 4.5% -50.2% 0.0%   Added value   4,176.7 3,421.2 5,242.9 3,256.2 3,935.9 2,755.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -681 -365 -568 191 -144 -630 -1,423 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  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 (%)   23.8% 21.5% 32.5% 19.4% 19.9% 12.9% 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 %   45.0% 33.9% 53.3% 30.4% 36.7% 22.0% 0.0% 0.0%   ROI %   76.1% 57.9% 106.0% 56.2% 59.0% 38.0% 0.0% 0.0%   ROE %   62.7% 46.6% 85.7% 55.2% 58.8% 29.3% 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 %   57.8% 54.8% 42.4% 41.8% 54.6% 56.9% 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, %   -48.2% -16.8% -31.8% 50.8% 10.3% -46.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 42.0% 7.6% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 0.0% 0.0% 6.5% 7.1% 45.1% 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   2.1 2.1 1.6 1.6 2.1 2.2 0.0 0.0   Current Ratio   2.1 2.1 1.6 1.6 2.1 2.2 0.0 0.0   Cash and cash equivalent   2,013.9 576.3 1,667.3 3.0 3.0 1,290.3 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   4,199.3 3,982.7 3,203.8 3,139.8 4,277.8 4,883.3 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   321 285 403 217 246 162 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   321 285 403 217 253 162 0 0   EBIT / employee   291 251 376 194 225 132 0 0   Net earnings / employee   226 194 292 148 174 100 0 0