CVR number 37346268
Industry 68.2040 Renting and operating of own or leased real estate

KA10 ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  0.3% 0.3% 0.3% 0.3% 0.3%  
Bankruptcy risk  3.5% 3.1% 3.1% 3.7% 3.5%  
Credit score (0-100)  53 55 56 51 53  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Gross profit  416 407 421 419 416  
EBITDA  416 407 421 419 416  
EBIT  292 283 302 327 324  
Pre-tax profit (PTP)  104.1 188.5 143.9 227.2 177.4  
Net earnings  81.2 147.0 112.2 177.1 138.0  
Pre-tax profit without non-rec. items  104 189 144 227 177  
 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Tangible assets total  5,437 5,313 5,194 5,102 5,010  
Shareholders equity total  657 804 916 1,093 1,231  
Interest-bearing liabilities  4,521 4,208 3,977 3,616 3,372  
Balance sheet total (assets)  5,460 5,336 5,240 5,102 5,010  
Net Debt  4,498 4,186 3,933 3,616 3,372  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  416 407 421 419 416  
Gross profit growth  5.2% -2.2% 3.4% -0.5% -0.6%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  5,460 5,336 5,240 5,102 5,010  
Balance sheet change%  -6.8% -2.3% -1.8% -2.6% -1.8%  
Added value  416.4 407.1 420.8 445.3 416.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -248 -248 -237 -184 -184  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  70.2% 69.5% 71.8% 78.0% 77.9%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  5.2% 5.2% 5.7% 6.3% 6.4%  
ROI %  5.4% 5.5% 6.0% 6.6% 6.7%  
ROE %  13.2% 20.1% 13.1% 17.6% 11.9%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  12.0% 15.1% 17.5% 21.4% 24.6%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  1,080.3% 1,028.3% 934.5% 863.8% 810.4%  
Gearing %  688.6% 523.7% 434.3% 330.9% 273.9%  
Net interest  0 0 0 0 0  
Financing costs %  3.9% 2.2% 3.9% 2.6% 4.2%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  0.0 0.0 0.0 0.0 0.0  
Current Ratio  0.0 0.0 0.0 0.0 0.0  
Cash and cash equivalent  22.4 22.4 44.3 0.0 0.0  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -2,748.6 -2,586.8 -2,477.5 -2,327.2 -2,216.6  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0