Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KJ PORTE 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 2020/6 2020 2021/6 2021 N/A 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   3.1% 3.7% 0.0% 13.0% 8.3% 10.7% 19.6% 19.6%   Credit score (0-100)   57 51 0 17 28 23 6 6   Credit rating   BBB BBB N/A BB 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 2020/6 2020 2021/6 2021 N/A 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   4,465 5,631 0.0 7,615 5,354 5,798 0.0 0.0   EBITDA   1,687 1,773 0.0 1,366 263 580 0.0 0.0   EBIT   1,679 1,762 0.0 1,288 -165 -55.3 0.0 0.0   Pre-tax profit (PTP)   1,746.9 1,830.9 0.0 1,351.7 -259.0 -191.7 0.0 0.0   Net earnings   1,362.0 1,427.6 0.0 1,053.2 -202.1 -149.6 0.0 0.0   Pre-tax profit without non-rec. items   1,747 1,831 0.0 1,352 -259 -192 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   24.7 34.2 0.0 11.2 2,243 2,133 0.0 0.0   Shareholders equity total   2,793 2,521 0.0 685 483 334 209 209   Interest-bearing liabilities   355 264 0.0 0.0 1,895 1,028 0.0 0.0   Balance sheet total (assets)   4,871 5,200 0.0 3,385 5,406 5,036 209 209   Net Debt   355 264 0.0 -443 1,895 1,028 -209 -209     See the entire balance sheet 1000.0 Volume  2019 2020/6 2020 2021/6 2021 N/A 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   4,465 5,631 0.0 7,615 5,354 5,798 0.0 0.0   Gross profit growth   3.7% 26.1% -100.0% 0.0% -29.7% 8.3% -100.0% 0.0%   Employees   6 7 0 7 8 8 0 0   Employee growth %   6.8% 4.9% -100.0% 0.0% 14.3% 0.0% -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)   4,871 5,200 0 3,385 5,406 5,036 209 209   Balance sheet change%   20.0% 6.8% -100.0% 0.0% 59.7% -6.8% -95.9% 0.0%   Added value   1,687.5 1,773.2 0.0 1,366.0 -86.9 580.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -16 -2 -34 -67 1,803 -745 -2,133 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 0.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 2020/6 2020 2021/6 2021 N/A 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 (%)   37.6% 31.3% 0.0% 16.9% -3.1% -1.0% 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 %   39.4% 36.5% 0.0% 40.2% -3.7% -0.6% 0.0% 0.0%   ROI %   65.5% 61.9% 0.0% 198.7% -7.5% -1.0% 0.0% 0.0%   ROE %   56.5% 53.7% 0.0% 153.7% -34.6% -36.6% 0.0% 0.0%   1000.0 Solidity  2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   57.3% 48.5% 0.0% 20.2% 9.0% 6.9% 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, %   21.1% 14.9% 0.0% -32.4% 720.1% 177.2% 0.0% 0.0%   Gearing %   12.7% 10.5% 0.0% 0.0% 392.0% 308.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 2.1% 0.0% 0.0% 10.1% 11.0% 0.0% 0.0%   1000.0 Liquidity  2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.0 1.7 0.0 0.5 0.5 0.5 0.0 0.0   Current Ratio   2.9 2.3 0.0 1.2 0.9 0.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 443.1 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2020/6 2020 2021/6 2021 N/A 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   3,152.8 2,889.6 0.0 604.1 -497.8 -494.4 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  2019 2020/6 2020 2021/6 2021 N/A 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   268 269 0 195 -11 73 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   268 269 0 195 33 73 0 0   EBIT / employee   267 267 0 184 -21 -7 0 0   Net earnings / employee   217 216 0 150 -25 -19 0 0