Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Krøyers Plads Erhvervsudlejning A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2019 2020/6 2020 2021/6 2021 N/A 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   0.9% 1.0% 0.0% 0.4% 0.7% 0.6% 7.5% 7.5%   Credit score (0-100)   89 87 0 99 92 98 32 32   Credit rating   A A N/A AAA AA AA BB BB   Credit limit (kDKK)   2,638.1 4,501.1 0.0 8,263.0 3,646.0 4,736.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 9,905 7,126 7,511 7,511 7,511   Gross profit   5,202 5,331 0.0 6,198 4,179 5,854 0.0 0.0   EBITDA   5,202 5,331 0.0 6,198 4,179 5,854 0.0 0.0   EBIT   3,238 5,331 0.0 5,596 4,679 9,254 0.0 0.0   Pre-tax profit (PTP)   1,525.8 4,764.6 0.0 12,246.7 3,086.3 7,100.0 0.0 0.0   Net earnings   1,185.9 4,135.4 0.0 9,563.2 2,631.6 5,538.1 0.0 0.0   Pre-tax profit without non-rec. items   1,526 4,765 0.0 12,247 3,086 7,100 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   82,893 114,975 0.0 96,000 96,500 99,900 0.0 0.0   Shareholders equity total   37,189 65,915 0.0 75,478 38,110 43,648 32,648 32,648   Interest-bearing liabilities   46,450 44,189 0.0 33,546 52,192 51,052 0.0 0.0   Balance sheet total (assets)   86,350 120,728 0.0 121,021 99,205 105,021 32,648 32,648   Net Debt   45,192 39,978 0.0 25,539 52,062 51,052 -32,648 -32,648     See the entire balance sheet 1000.0 Volume  2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 9,905 7,126 7,511 7,511 7,511   Net sales growth   0.0% 0.0% 0.0% 0.0% -28.1% 5.4% 0.0% 0.0%   Gross profit   5,202 5,331 0.0 6,198 4,179 5,854 0.0 0.0   Gross profit growth   2.0% 2.5% -100.0% 0.0% -32.6% 40.1% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   86,350 120,728 0 121,021 99,205 105,021 32,648 32,648   Balance sheet change%   0.0% 39.8% -100.0% 0.0% -18.0% 5.9% -68.9% 0.0%   Added value   5,202.4 5,331.0 0.0 5,595.9 4,678.9 9,254.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 56.5% 65.7% 123.2% 0.0% 0.0%   Investments   -3,928 32,082 -114,975 96,000 500 3,400 -99,900 0   Net sales trend   0.0 0.0 0.0 0.0 -1.0 1.0 0.0 0.0   EBIT trend   3.0 4.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   0.0% 0.0% 0.0% 62.6% 58.6% 77.9% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 56.5% 65.7% 123.2% 0.0% 0.0%   EBIT to gross profit (%)   62.2% 100.0% 0.0% 90.3% 112.0% 158.1% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 96.5% 36.9% 73.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 102.6% 29.9% 28.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 123.6% 43.3% 94.5% 0.0% 0.0%   ROA %   3.8% 5.1% 0.0% 10.8% 4.7% 9.2% 0.0% 0.0%   ROI %   3.9% 5.3% 0.0% 11.2% 4.8% 9.3% 0.0% 0.0%   ROE %   3.2% 8.0% 0.0% 12.7% 4.6% 13.5% 0.0% 0.0%   1000.0 Solidity  2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   43.5% 55.0% 0.0% 62.4% 38.4% 41.6% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 389.6% 750.4% 696.9% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 308.8% 748.5% 696.9% -434.7% -434.7%   Net int. bear. debt to EBITDA, %   868.7% 749.9% 0.0% 412.1% 1,245.8% 872.0% 0.0% 0.0%   Gearing %   124.9% 67.0% 0.0% 44.4% 137.0% 117.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 1.2% 0.0% 4.9% 4.8% 4.5% 0.0% 0.0%   1000.0 Liquidity  2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.0 1.7 0.0 4.3 1.1 1.5 0.0 0.0   Current Ratio   0.8 1.4 0.0 4.3 1.1 1.5 0.0 0.0   Cash and cash equivalent   1,258.3 4,210.7 0.0 8,007.0 129.8 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2020/6 2020 2021/6 2021 N/A 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 8.9 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 121.1 60.5 71.3 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 252.6% 38.0% 68.2% 434.7% 434.7%   Net working capital   -961.3 1,510.2 0.0 19,248.5 304.9 1,651.2 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 194.3% 4.3% 22.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2020/6 2020 2021/6 2021 N/A 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 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0