Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Kronprinsessegade 46 E ApS 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  2018 2019/6 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.4% 1.2% 1.0% 1.0% 0.9% 1.6% 8.3% 8.1%   Credit score (0-100)   65 83 87 85 90 73 30 30   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.1 249.4 690.7 597.0 1,638.0 28.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   995 478 0 0 0 0 0 0   Gross profit   613 171 548 655 1,084 100 0.0 0.0   EBITDA   613 171 548 655 8,826 -276 0.0 0.0   EBIT   613 171 548 655 8,826 -276 0.0 0.0   Pre-tax profit (PTP)   -2,589.1 75.6 345.6 510.0 8,690.9 -531.8 0.0 0.0   Net earnings   -2,019.5 59.0 1,029.7 397.8 5,982.8 -406.0 0.0 0.0   Pre-tax profit without non-rec. items   -2,589 75.6 346 510 8,691 -532 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   17,650 18,014 19,235 19,694 28,000 28,000 0.0 0.0   Shareholders equity total   9,699 9,758 10,787 11,185 17,168 16,762 16,162 16,162   Interest-bearing liabilities   14,156 13,513 12,599 11,658 12,280 13,246 0.0 0.0   Balance sheet total (assets)   26,701 26,043 25,257 24,704 33,639 33,936 16,162 16,162   Net Debt   14,156 13,386 12,599 11,653 12,280 13,246 -16,162 -16,162     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   995 478 0 0 0 0 0 0   Net sales growth   -37.6% -51.9% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   613 171 548 655 1,084 100 0.0 0.0   Gross profit growth   -85.4% -72.1% 220.0% 19.6% 65.4% -90.7% -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)   26,701 26,043 25,257 24,704 33,639 33,936 16,162 16,162   Balance sheet change%   -12.6% -2.5% -3.0% -2.2% 36.2% 0.9% -52.4% 0.0%   Added value   613.2 171.3 548.3 655.5 8,825.6 -276.2 0.0 0.0   Added value %   61.7% 35.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -12,550 364 1,221 458 8,306 0 -28,000 0   Net sales trend   -1.0 -2.0 -3.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   61.7% 35.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   61.7% 35.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 814.2% -275.1% 0.0% 0.0%   Net Earnings %   -203.0% 12.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -203.0% 12.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -260.3% 15.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -8.3% 0.6% 2.1% 2.7% 30.3% -0.8% 0.0% 0.0%   ROI %   -8.6% 0.7% 2.2% 2.7% 30.6% -0.8% 0.0% 0.0%   ROE %   -18.9% 0.6% 10.0% 3.6% 42.2% -2.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   36.3% 37.5% 42.7% 45.3% 51.0% 49.4% 100.0% 100.0%   Relative indebtedness %   1,488.9% 2,945.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   1,488.9% 2,919.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   2,308.3% 7,812.2% 2,297.9% 1,777.8% 139.1% -4,796.5% 0.0% 0.0%   Gearing %   146.0% 138.5% 116.8% 104.2% 71.5% 79.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 0.7% 1.6% 1.3% 1.1% 2.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   5.5 5.8 4.8 4.1 2.2 0.0 0.0 0.0   Current Ratio   5.5 5.8 4.8 4.1 2.2 0.0 0.0 0.0   Cash and cash equivalent   0.0 127.2 0.0 4.1 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 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)   127.3 158.1 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   910.1% 1,678.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   7,415.4 6,651.1 4,777.5 3,782.9 3,028.9 -995.0 0.0 0.0   Net working capital %   745.6% 1,390.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 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 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