Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Krummes Håndlæsning 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   7.7% 7.1% 6.2% 22.3% 12.8% 13.3% 20.0% 19.7%   Credit score (0-100)   33 34 37 3 17 17 6 6   Credit rating   BB BBB BBB B BB BB B B   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)  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   1,819 1,606 1,584 987 1,179 1,046 0.0 0.0   EBITDA   53.0 186 124 -467 258 52.9 0.0 0.0   EBIT   53.0 171 106 -485 240 34.0 0.0 0.0   Pre-tax profit (PTP)   9.9 129.3 54.9 -510.3 218.5 23.2 0.0 0.0   Net earnings   6.7 100.8 40.3 -401.2 166.5 16.2 0.0 0.0   Pre-tax profit without non-rec. items   9.9 129 54.9 -510 219 23.2 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   30.6 59.6 61.3 43.1 24.2 5.3 0.0 0.0   Shareholders equity total   522 567 495 -20.8 146 162 112 112   Interest-bearing liabilities   0.0 0.0 61.6 167 183 40.8 0.0 0.0   Balance sheet total (assets)   1,029 1,363 1,009 743 843 752 112 112   Net Debt   -679 -994 -255 57.2 -178 -185 -112 -112     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   1,819 1,606 1,584 987 1,179 1,046 0.0 0.0   Gross profit growth   13.3% -11.7% -1.4% -37.7% 19.4% -11.3% -100.0% 0.0%   Employees   3 3 3 3 2 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -33.3% 50.0% -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)   1,029 1,363 1,009 743 843 752 112 112   Balance sheet change%   7.3% 32.4% -25.9% -26.4% 13.4% -10.8% -85.1% 0.0%   Added value   53.0 185.9 123.8 -466.7 257.8 52.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   31 14 -16 -36 -38 -38 -5 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 -1.0 1.0 2.0 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 (%)   2.9% 10.7% 6.7% -49.1% 20.3% 3.2% 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 %   5.3% 14.3% 8.9% -54.7% 29.8% 4.3% 0.0% 0.0%   ROI %   9.7% 31.4% 18.8% -134.1% 96.9% 13.0% 0.0% 0.0%   ROE %   1.2% 18.5% 7.6% -64.8% 37.5% 10.5% 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 %   50.7% 41.6% 53.7% -3.3% 22.5% 31.3% 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, %   -1,280.3% -534.4% -206.2% -12.3% -68.7% -349.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 12.5% -800.2% 125.3% 25.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 164.5% 22.2% 12.2% 10.2% 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   1.6 1.3 0.8 0.4 0.8 0.8 0.0 0.0   Current Ratio   2.0 1.6 1.8 0.9 1.2 1.3 0.0 0.0   Cash and cash equivalent   678.7 993.7 317.0 109.5 360.2 225.7 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   491.4 507.9 433.4 -64.0 121.5 156.5 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  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   18 62 41 -156 129 18 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   18 62 41 -156 129 18 0 0   EBIT / employee   18 57 35 -162 120 11 0 0   Net earnings / employee   2 34 13 -134 83 5 0 0