Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KINIREA 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.4% 1.4% 1.3% 2.2% 1.2% 1.5% 8.4% 8.4%   Credit score (0-100)   65 78 78 65 80 76 29 29   Credit rating   BBB A A BBB A A BB BB   Credit limit (kDKK)   0.2 107.2 157.8 0.4 225.0 43.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -56.7 -44.7 -39.3 -40.9 -46.1 -35.2 0.0 0.0   EBITDA   -197 -155 -169 -251 -310 -371 0.0 0.0   EBIT   -200 -158 -172 -254 -313 -374 0.0 0.0   Pre-tax profit (PTP)   396.9 1,888.9 2,081.7 -712.0 1,085.7 596.7 0.0 0.0   Net earnings   222.9 1,690.2 1,682.8 -712.7 1,166.3 418.1 0.0 0.0   Pre-tax profit without non-rec. items   397 1,889 2,082 -712 1,086 597 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   27.8 24.7 21.6 18.5 15.4 12.3 0.0 0.0   Shareholders equity total   13,811 15,001 15,173 12,960 10,727 11,023 9,773 9,773   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   13,846 15,112 15,341 12,990 10,767 11,089 9,773 9,773   Net Debt   -10,063 -10,793 -11,036 -8,634 -6,332 -7,260 -9,773 -9,773     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -56.7 -44.7 -39.3 -40.9 -46.1 -35.2 0.0 0.0   Gross profit growth   -157.2% 21.1% 12.3% -4.3% -12.6% 23.6% 0.0% 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)   13,846 15,112 15,341 12,990 10,767 11,089 9,773 9,773   Balance sheet change%   0.7% 9.1% 1.5% -15.3% -17.1% 3.0% -11.9% 0.0%   Added value   -196.7 -154.7 -169.3 -250.9 -310.1 -371.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6 -6 -6 -6 -6 -6 -12 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   352.4% 352.7% 439.1% 620.5% 679.6% 1,062.7% 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 %   13.0% 3.8% 14.9% 3.7% 18.6% 14.1% 0.0% 0.0%   ROI %   3.1% 13.3% 15.0% 3.8% 18.6% 5.6% 0.0% 0.0%   ROE %   1.6% 11.7% 11.2% -5.1% 9.8% 3.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   99.7% 99.3% 98.9% 99.8% 99.6% 99.4% 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, %   5,116.1% 6,974.5% 6,520.8% 3,440.5% 2,041.9% 1,955.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   290.1 99.2 66.8 333.3 161.9 114.1 0.0 0.0   Current Ratio   290.1 99.2 66.8 333.3 161.9 114.1 0.0 0.0   Cash and cash equivalent   10,062.7 10,792.8 11,036.4 8,633.6 6,331.5 7,259.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   6,699.5 1,309.4 -42.1 302.0 273.8 121.6 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -197 -155 -169 -251 -310 -371 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -197 -155 -169 -251 -310 -371 0 0   EBIT / employee   -200 -158 -172 -254 -313 -374 0 0   Net earnings / employee   223 1,690 1,683 -713 1,166 418 0 0