Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Korf Ejendomme 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% 0.3% 0.3%   Bankruptcy risk   0.4% 0.8% 0.5% 0.5% 0.6% 0.5% 7.8% 7.8%   Credit score (0-100)   99 93 99 98 97 98 31 31   Credit rating   AAA AA AA AA AA AAA BB BB   Credit limit (kDKK)   6,172.2 4,790.8 8,376.1 8,586.4 8,124.7 8,999.7 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   15,914 2,971 26,806 15,641 6,828 10,254 0.0 0.0   EBITDA   5,685 5,304 7,629 4,812 5,490 4,694 0.0 0.0   EBIT   15,196 2,273 26,640 15,178 6,031 9,414 0.0 0.0   Pre-tax profit (PTP)   14,440.0 1,571.0 26,118.0 14,774.0 5,408.1 8,092.1 0.0 0.0   Net earnings   11,262.0 1,220.0 20,429.0 11,519.0 4,213.9 6,336.2 0.0 0.0   Pre-tax profit without non-rec. items   14,440 1,571 26,118 14,774 5,408 8,092 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   140,781 150,649 134,061 154,124 153,238 119,266 0.0 0.0   Shareholders equity total   52,356 53,576 68,556 78,075 80,289 84,625 82,125 82,125   Interest-bearing liabilities   63,698 58,182 39,672 38,970 38,094 28,499 0.0 0.0   Balance sheet total (assets)   142,185 150,857 143,023 164,737 166,735 131,129 82,125 82,125   Net Debt   63,698 58,182 39,372 38,970 38,094 27,261 -82,125 -82,125     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   15,914 2,971 26,806 15,641 6,828 10,254 0.0 0.0   Gross profit growth   57.1% -81.3% 802.3% -41.7% -56.3% 50.2% -100.0% 0.0%   Employees   2 2 1 1 2 2 0 0   Employee growth %   100.0% 0.0% -50.0% 0.0% 100.0% 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)   142,185 150,857 143,023 164,737 166,735 131,129 82,125 82,125   Balance sheet change%   23.6% 6.1% -5.2% 15.2% 1.2% -21.4% -37.4% 0.0%   Added value   15,212.0 2,312.0 26,684.0 15,217.0 6,070.0 9,414.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   25,861 9,829 -16,632 20,024 -900 -33,972 -119,266 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 (%)   95.5% 76.5% 99.4% 97.0% 88.3% 91.8% 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 %   11.8% 1.6% 18.2% 9.9% 3.7% 6.4% 0.0% 0.0%   ROI %   12.3% 1.7% 20.9% 11.5% 4.3% 7.0% 0.0% 0.0%   ROE %   24.1% 2.3% 33.5% 15.7% 5.3% 7.7% 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 %   36.8% 35.5% 47.9% 47.4% 48.2% 64.5% 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, %   1,120.5% 1,096.9% 516.1% 809.9% 693.9% 580.8% 0.0% 0.0%   Gearing %   121.7% 108.6% 57.9% 49.9% 47.4% 33.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 1.2% 1.2% 1.2% 1.7% 4.4% 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   0.1 0.0 0.5 0.4 0.4 2.1 0.0 0.0   Current Ratio   0.1 0.0 0.5 0.4 0.4 2.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 300.0 0.0 0.0 1,238.1 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   -10,297.0 -24,658.0 -9,030.0 -19,689.0 -18,239.8 6,175.5 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   7,606 1,156 26,684 15,217 3,035 4,707 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,843 2,652 7,629 4,812 2,745 2,347 0 0   EBIT / employee   7,598 1,137 26,640 15,178 3,016 4,707 0 0   Net earnings / employee   5,631 610 20,429 11,519 2,107 3,168 0 0