Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KNUCA EJENDOMME 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.6% 1.4% 1.3% 1.3% 1.3% 1.3% 7.8% 7.8%   Credit score (0-100)   77 77 79 80 79 80 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   51.3 106.4 365.5 359.7 436.9 374.7 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   959 967 2,663 2,559 2,329 2,550 0.0 0.0   EBITDA   559 967 2,097 2,559 2,329 1,417 0.0 0.0   EBIT   491 888 1,915 2,329 2,100 1,118 0.0 0.0   Pre-tax profit (PTP)   603.9 920.7 1,653.8 2,201.5 2,100.1 1,030.4 0.0 0.0   Net earnings   471.4 761.5 1,188.2 1,787.4 1,733.5 924.2 0.0 0.0   Pre-tax profit without non-rec. items   604 921 1,654 2,201 2,100 1,030 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   18,845 55,332 59,046 58,952 58,849 62,031 0.0 0.0   Shareholders equity total   18,334 19,096 20,284 22,071 23,805 24,453 21,699 21,699   Interest-bearing liabilities   17,373 40,876 50,384 46,754 34,675 34,545 0.0 0.0   Balance sheet total (assets)   37,158 65,883 72,484 70,497 71,360 74,884 21,699 21,699   Net Debt   16,844 40,004 47,266 46,503 33,572 34,147 -21,699 -21,699     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   959 967 2,663 2,559 2,329 2,550 0.0 0.0   Gross profit growth   -50.5% 0.9% 175.3% -3.9% -9.0% 9.5% -100.0% 0.0%   Employees   0 0 0 0 0 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   37,158 65,883 72,484 70,497 71,360 74,884 21,699 21,699   Balance sheet change%   12.3% 77.3% 10.0% -2.7% 1.2% 4.9% -71.0% 0.0%   Added value   559.2 967.4 2,097.1 2,558.6 2,329.2 1,417.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -101 36,408 3,531 -324 -333 2,883 -62,031 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 (%)   51.2% 91.8% 71.9% 91.0% 90.1% 43.8% 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 %   2.2% 2.6% 3.5% 4.0% 3.9% 2.6% 0.0% 0.0%   ROI %   2.3% 2.9% 3.7% 4.1% 4.3% 3.2% 0.0% 0.0%   ROE %   2.6% 4.1% 6.0% 8.4% 7.6% 3.8% 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 %   49.3% 29.0% 28.0% 31.3% 33.4% 32.7% 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, %   3,012.3% 4,135.4% 2,253.9% 1,817.5% 1,441.4% 2,409.2% 0.0% 0.0%   Gearing %   94.8% 214.1% 248.4% 211.8% 145.7% 141.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 1.5% 1.7% 1.3% 1.6% 2.5% 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   0.1 0.0 0.1 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.6 0.0 0.1 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   529.4 871.6 3,117.8 251.6 1,102.8 398.0 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   -6,788.2 -28,889.1 -23,747.3 -23,456.4 -22,198.5 -25,574.1 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   0 0 0 0 0 709 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 709 0 0   EBIT / employee   0 0 0 0 0 559 0 0   Net earnings / employee   0 0 0 0 0 462 0 0