Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KYHN OG ANDREA A/S 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1.7% 1.6% 2.0% 1.3% 1.3% 1.6% 9.1% 9.1%   Credit score (0-100)   74 75 67 79 78 75 27 27   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   10.5 30.5 2.0 206.4 221.4 45.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -4.1 31.6 8.4 6.3 8.1 8.9 0.0 0.0   EBITDA   4.1 -31.6 -8.4 -6.3 -8.1 -8.9 0.0 0.0   EBIT   4.1 -31.6 -8.4 -6.3 -8.1 -8.9 0.0 0.0   Pre-tax profit (PTP)   942.9 1,413.6 344.7 1,399.5 1,802.8 1,087.9 0.0 0.0   Net earnings   950.1 1,424.1 360.3 1,437.0 1,712.7 1,018.8 0.0 0.0   Pre-tax profit without non-rec. items   943 1,414 345 1,400 1,803 1,088 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   12,776 14,092 14,341 15,665 17,260 18,157 6,099 6,099   Interest-bearing liabilities   77.7 1,274 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   14,398 16,949 14,816 15,921 17,524 18,166 6,099 6,099   Net Debt   77.5 246 -1,141 -741 -628 -555 -6,099 -6,099     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -4.1 31.6 8.4 6.3 8.1 8.9 0.0 0.0   Gross profit growth   83.9% 0.0% -73.3% -25.1% 27.6% 9.9% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   14,398 16,949 14,816 15,921 17,524 18,166 6,099 6,099   Balance sheet change%   -13.3% 17.7% -12.6% 7.5% 10.1% 3.7% -66.4% 0.0%   Added value   4.1 -31.6 -8.4 -6.3 -8.1 -8.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   -100.0% -100.0% -100.0% -100.0% -100.0% -100.0% 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 %   6.4% 9.5% 2.5% 11.2% 10.8% 6.2% 0.0% 0.0%   ROI %   7.2% 10.5% 2.7% 11.4% 11.0% 6.2% 0.0% 0.0%   ROE %   7.7% 10.6% 2.5% 9.6% 10.4% 5.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   88.7% 83.1% 96.8% 98.4% 98.5% 100.0% 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, %   1,879.9% -777.6% 13,535.3% 11,743.7% 7,788.1% 6,266.8% 0.0% 0.0%   Gearing %   0.6% 9.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 10.9% 8.5% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 0.4 3.8 11.2 19.3 575.1 0.0 0.0   Current Ratio   0.0 0.4 3.8 11.2 19.3 575.1 0.0 0.0   Cash and cash equivalent   0.1 1,028.3 1,141.0 741.5 627.6 554.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -1,593.0 -1,805.1 1,338.1 2,042.4 4,294.3 4,530.1 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0