Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IVAN KIRKEGAARD TØMRER- & SNEDKERFORRETNING ApS

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% 5.0% 5.0%   Bankruptcy risk   2.1% 2.1% 1.7% 1.6% 2.8% 2.1% 11.9% 11.8%   Credit score (0-100)   69 68 73 73 59 61 20 20   Credit rating   BBB BBB A A BBB BBB BB BB   Credit limit (kDKK)   0.2 0.2 5.0 10.5 0.0 0.2 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   998 1,123 1,404 1,408 492 409 0.0 0.0   EBITDA   92.5 28.9 192 260 -96.7 286 0.0 0.0   EBIT   11.4 -53.3 120 193 -149 240 0.0 0.0   Pre-tax profit (PTP)   20.7 -57.4 113.4 184.7 -158.1 264.5 0.0 0.0   Net earnings   16.1 -44.8 88.3 143.8 -123.4 206.1 0.0 0.0   Pre-tax profit without non-rec. items   20.7 -57.4 113 185 -158 264 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   1,571 1,489 1,417 1,427 1,375 1,314 0.0 0.0   Shareholders equity total   3,486 3,442 3,530 3,674 3,550 3,756 3,631 3,631   Interest-bearing liabilities   155 155 155 155 62.6 65.1 0.0 0.0   Balance sheet total (assets)   4,159 4,190 4,582 4,639 4,061 4,289 3,631 3,631   Net Debt   -1,023 -1,151 -1,582 -1,880 -1,850 -2,151 -3,631 -3,631     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   998 1,123 1,404 1,408 492 409 0.0 0.0   Gross profit growth   -13.7% 12.5% 25.0% 0.3% -65.1% -16.8% -100.0% 0.0%   Employees   3 4 4 3 2 1 0 0   Employee growth %   -25.0% 33.3% 0.0% -25.0% -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)   4,159 4,190 4,582 4,639 4,061 4,289 3,631 3,631   Balance sheet change%   -29.1% 0.8% 9.3% 1.3% -12.5% 5.6% -15.3% 0.0%   Added value   92.5 28.9 191.9 260.0 -82.1 285.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -136 -164 -144 -57 -105 -107 -1,314 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 -1.0 1.0 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 (%)   1.1% -4.7% 8.5% 13.7% -30.3% 58.8% 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 %   0.5% -1.2% 2.8% 4.2% -3.4% 6.4% 0.0% 0.0%   ROI %   0.6% -1.4% 3.2% 4.9% -3.7% 6.8% 0.0% 0.0%   ROE %   0.4% -1.3% 2.5% 4.0% -3.4% 5.6% 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 %   83.8% 82.1% 77.0% 79.2% 87.4% 87.6% 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, %   -1,105.2% -3,982.9% -824.2% -723.1% 1,912.1% -752.7% 0.0% 0.0%   Gearing %   4.5% 4.5% 4.4% 4.2% 1.8% 1.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 4.0% 5.5% 6.9% 11.0% 3.9% 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   4.9 4.3 3.5 4.3 8.6 9.0 0.0 0.0   Current Ratio   5.2 4.6 3.7 4.4 8.9 9.3 0.0 0.0   Cash and cash equivalent   1,177.8 1,305.7 1,737.2 2,035.0 1,912.3 2,216.5 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   2,091.1 2,118.2 2,303.7 2,487.2 2,383.7 2,654.6 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  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   31 7 48 87 -41 286 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   31 7 48 87 -48 286 0 0   EBIT / employee   4 -13 30 64 -75 240 0 0   Net earnings / employee   5 -11 22 48 -62 206 0 0