Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Krone Auktioner 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  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% 3.7% 3.7%   Bankruptcy risk   7.1% 6.8% 5.7% 4.1% 5.9% 2.7% 11.8% 11.8%   Credit score (0-100)   35 36 40 47 39 60 20 20   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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   361 381 444 450 532 750 0.0 0.0   EBITDA   129 46.0 89.0 62.2 52.3 233 0.0 0.0   EBIT   121 36.3 79.3 52.5 42.6 214 0.0 0.0   Pre-tax profit (PTP)   119.3 33.7 76.7 52.5 47.0 223.1 0.0 0.0   Net earnings   92.6 24.4 59.5 42.3 36.6 175.3 0.0 0.0   Pre-tax profit without non-rec. items   119 33.7 76.7 52.5 47.0 223 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   40.7 31.0 21.3 11.6 1.9 124 0.0 0.0   Shareholders equity total   182 206 266 308 345 520 470 470   Interest-bearing liabilities   0.0 0.2 0.3 0.0 0.6 0.0 0.0 0.0   Balance sheet total (assets)   267 326 482 444 508 720 470 470   Net Debt   -120 -128 -276 -253 -302 -400 -470 -470     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   361 381 444 450 532 750 0.0 0.0   Gross profit growth   230.8% 5.5% 16.5% 1.4% 18.3% 40.9% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   267 326 482 444 508 720 470 470   Balance sheet change%   -13.8% 22.3% 47.6% -7.7% 14.3% 41.9% -34.8% 0.0%   Added value   129.2 46.0 89.0 62.2 52.3 233.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   13 -19 -19 -19 -19 103 -124 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 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 (%)   33.6% 9.5% 17.9% 11.7% 8.0% 28.5% 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 %   42.4% 12.8% 20.5% 12.6% 10.9% 36.5% 0.0% 0.0%   ROI %   89.2% 19.3% 34.9% 20.2% 15.8% 51.5% 0.0% 0.0%   ROE %   68.3% 12.6% 25.2% 14.8% 11.2% 40.5% 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 %   68.2% 63.2% 55.2% 69.3% 67.9% 72.2% 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, %   -92.9% -277.7% -310.5% -407.2% -576.7% -171.3% 0.0% 0.0%   Gearing %   0.0% 0.1% 0.1% 0.0% 0.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4,017.3% 2,605.9% 4,294.0% 1,692.5% 307.1% 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 2.1 3.2 3.1 3.0 0.0 0.0   Current Ratio   2.1 2.1 2.1 3.2 3.1 3.0 0.0 0.0   Cash and cash equivalent   119.9 127.9 276.6 253.4 302.5 399.8 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   93.0 126.8 245.2 299.1 343.3 399.7 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   129 46 89 62 52 233 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   129 46 89 62 52 233 0 0   EBIT / employee   121 36 79 53 43 214 0 0   Net earnings / employee   93 24 59 42 37 175 0 0