Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

B.F.KNUDSMINDE 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.2%   Bankruptcy risk   1.4% 2.3% 1.5% 1.8% 1.1% 5.0% 10.8% 8.1%   Credit score (0-100)   80 66 77 71 82 43 2 2   Credit rating   A BBB A A A BBB BB BB   Credit limit (kDKK)   24.4 0.0 8.1 1.1 210.4 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   455 313 196 88.6 279 84.1 0.0 0.0   EBITDA   455 313 196 88.6 279 84.1 0.0 0.0   EBIT   455 21.2 196 88.6 279 -827 0.0 0.0   Pre-tax profit (PTP)   337.7 -112.2 46.0 -164.1 125.4 -933.2 0.0 0.0   Net earnings   263.1 -72.9 20.9 -128.0 97.8 -727.9 0.0 0.0   Pre-tax profit without non-rec. items   338 -112 46.0 -164 125 -933 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   8,146 9,030 9,030 12,411 12,411 11,500 0.0 0.0   Shareholders equity total   2,692 2,619 2,640 2,512 6,609 5,881 5,681 5,681   Interest-bearing liabilities   4,036 5,072 5,111 8,619 4,570 3,931 0.0 0.0   Balance sheet total (assets)   8,147 9,033 9,032 12,414 12,542 11,666 5,681 5,681   Net Debt   4,036 5,069 5,109 8,618 4,442 3,774 -5,681 -5,681     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   455 313 196 88.6 279 84.1 0.0 0.0   Gross profit growth   140.7% -31.2% -37.4% -54.7% 214.6% -69.8% -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)   8,147 9,033 9,032 12,414 12,542 11,666 5,681 5,681   Balance sheet change%   -4.7% 10.9% -0.0% 37.4% 1.0% -7.0% -51.3% 0.0%   Added value   454.7 21.2 195.8 88.6 278.8 -827.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   38 884 0 3,381 0 -911 -11,500 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 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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% 6.8% 100.0% 100.0% 100.0% -983.7% 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 %   5.4% 0.2% 2.2% 0.8% 2.2% -6.8% 0.0% 0.0%   ROI %   5.5% 0.3% 2.2% 0.8% 2.3% -7.2% 0.0% 0.0%   ROE %   10.3% -2.7% 0.8% -5.0% 2.1% -11.7% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   33.3% 29.2% 29.4% 20.4% 53.2% 50.6% 100.0% 50.0%   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, %   887.6% 1,619.4% 2,609.1% 9,724.7% 1,592.9% 4,488.0% 0.0% 0.0%   Gearing %   150.0% 193.7% 193.6% 343.2% 69.1% 66.8% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 2.9% 2.9% 3.7% 2.3% 2.5% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.1 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.7 2.4 1.9 1.4 128.0 156.9 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -1,136.2 -1,624.7 -1,799.8 -5,527.7 -1,655.6 -1,878.9 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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