Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KALA ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 2013/12 2014e N/A 2015e N/A Bankruptcy risk for industry   0.1% 0.1% 0.2% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.0% 1.3% 18.4% 18.4%   Credit score (0-100)   0 0 0 0 0 82 69 65   Credit rating   N/A N/A N/A N/A N/A A B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 254.5 1,242.6 495.9 553.8   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 2013/12 2014e N/A 2015e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 0.0 4,488 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 0.0 4,488 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 0.0 4,562.1 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 0.0 -6,593.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 0.0 4,562 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 2013/12 2014e N/A 2015e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 42,743 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 0.0 69,820 0.0 0.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 30,603 7,529 23,537 40,295   Balance sheet total (assets)   0.0 0.0 0.0 0.0 0.0 93,669 0.0 0.0   Net Debt   0.0 0.0 0.0 0.0 29,426 -2,825 11,520 25,271     See the entire balance sheet 1000.0 Volume  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 2013/12 2014e N/A 2015e 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 54 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 16.1% 25.0%   Employee expenses   0.0 0.0 0.0 0.0 -28,556.9 -30,728.9 -35,710.5 -44,508.0   Balance sheet total (assets)   0 0 0 0 0 93,669 0 0   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 20.0% 23.2%   Added value   0.0 0.0 0.0 0.0 31,406.5 35,216.9 40,649.3 51,471.2   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 38,189 38,819 11,888 13,672   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   1000.0 Profitability  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 2013/12 2014e N/A 2015e 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 (%)   0.0% 0.0% 0.0% 0.0% 0.0% 6.8% 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 5.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 0.0% 6.6% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 0.0% -9.4% 0.0% 0.0%   1000.0 Solidity  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 2013/12 2014e N/A 2015e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 0.0% 74.5% 0.0% 0.0%   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, %   0.0% 0.0% 0.0% 0.0% 1,032.7% -62.9% 233.3% 362.9%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 10.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 17.1% 18.3% 4.4% 2.2%   1000.0 Liquidity  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 2013/12 2014e N/A 2015e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.0 2.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 3.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 10,354.2 0.0 0.0   1000.0 Capital use efficiency  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 2013/12 2014e N/A 2015e 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   0.0 0.0 0.0 0.0 0.0 32,280.4 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  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 2013/12 2014e N/A 2015e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 593 652 649 657   Employee expenses / employee   0 0 0 0 -539 -569 -570 -568   EBITDA / employee   0 0 0 0 54 83 79 89   EBIT / employee   0 0 0 0 54 83 79 89   Net earnings / employee   0 0 0 0 -115 -122 63 71