Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kjøbenhavns Boligejendomsselskab A/S Estimate generation in progress, please wait... 0%

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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.8% 0.8% 0.9% 0.8% 1.4% 1.1% 7.0% 6.8%   Credit score (0-100)   93 94 90 91 78 83 35 35   Credit rating   AA AA A AA A A BBB BBB   Credit limit (kDKK)   23,670.0 26,029.3 29,366.1 34,754.6 4,445.2 20,583.2 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   4,343 7,174 5,168 7,245 8,942 8,116 0.0 0.0   EBITDA   4,343 7,174 5,168 7,245 8,942 8,116 0.0 0.0   EBIT   5,882 10,207 17,380 2,620 3,688 -7,543 0.0 0.0   Pre-tax profit (PTP)   11,650.0 24,218.0 42,724.0 28,776.0 -20,585.0 -17,460.0 0.0 0.0   Net earnings   10,690.0 22,295.0 39,375.0 28,685.0 -20,875.0 -17,908.0 0.0 0.0   Pre-tax profit without non-rec. items   11,650 24,218 42,724 28,776 -20,585 -17,460 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   249,400 257,247 272,169 323,806 320,588 366,363 0.0 0.0   Shareholders equity total   260,788 280,284 368,954 401,550 518,202 486,831 486,062 486,062   Interest-bearing liabilities   141,008 138,565 250,261 186,220 182,444 182,122 0.0 0.0   Balance sheet total (assets)   424,457 442,805 649,371 611,760 730,540 692,046 486,062 486,062   Net Debt   111,917 115,920 234,102 175,290 65,808 112,547 -486,062 -486,062     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   4,343 7,174 5,168 7,245 8,942 8,116 0.0 0.0   Gross profit growth   -28.4% 65.2% -28.0% 40.2% 23.4% -9.2% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   -100.0% 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)   424,457 442,805 649,371 611,760 730,540 692,046 486,062 486,062   Balance sheet change%   2.3% 4.3% 46.6% -5.8% 19.4% -5.3% -29.8% 0.0%   Added value   5,882.0 10,207.0 17,380.0 2,620.0 3,688.0 -7,543.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   11,100 7,847 14,922 51,637 -3,218 45,775 -366,363 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 -1.0 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 (%)   135.4% 142.3% 336.3% 36.2% 41.2% -92.9% 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 %   3.3% 6.0% 8.3% 5.0% -2.6% -1.4% 0.0% 0.0%   ROI %   3.3% 6.1% 8.4% 5.0% -2.6% -1.4% 0.0% 0.0%   ROE %   4.2% 8.2% 12.1% 7.4% -4.5% -3.6% 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 %   61.4% 63.3% 56.8% 65.6% 70.9% 70.3% 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, %   2,577.0% 1,615.8% 4,529.8% 2,419.5% 735.9% 1,386.7% 0.0% 0.0%   Gearing %   54.1% 49.4% 67.8% 46.4% 35.2% 37.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 1.3% 1.3% 1.3% 1.8% 4.3% 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   5.4 9.0 0.4 5.6 15.1 15.5 0.0 0.0   Current Ratio   5.4 9.0 0.4 5.6 15.1 15.5 0.0 0.0   Cash and cash equivalent   29,091.0 22,645.0 16,159.0 10,930.0 116,636.0 69,575.0 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   40,484.0 41,942.0 -76,059.0 28,410.0 169,581.0 109,122.0 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   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