Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KJÆRHOLM HOLDING 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 2019/12 2020 2020/12 2021 2021/12 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   2.2% 2.4% 1.8% 3.4% 1.5% 2.4% 8.4% 8.4%   Credit score (0-100)   67 64 70 54 75 63 29 29   Credit rating   BBB BBB A BBB A BBB BB BB   Credit limit (kDKK)   0.1 0.1 3.8 0.0 41.0 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 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   -32.0 -48.2 -64.6 -130 -138 -161 0.0 0.0   EBITDA   -32.0 -48.2 -64.6 -130 -138 -161 0.0 0.0   EBIT   -32.0 -48.2 -64.6 -130 -138 -161 0.0 0.0   Pre-tax profit (PTP)   876.0 702.0 4,879.6 -1,296.8 3,417.8 -84.8 0.0 0.0   Net earnings   772.1 651.6 4,565.4 -921.8 2,822.6 20.7 0.0 0.0   Pre-tax profit without non-rec. items   876 702 4,880 -1,297 3,418 -84.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   4,528 5,180 9,745 8,824 11,646 11,667 10,605 10,605   Interest-bearing liabilities   0.0 632 1,198 619 2,763 2,886 0.0 0.0   Balance sheet total (assets)   10,942 12,545 15,204 13,110 14,848 14,585 10,605 10,605   Net Debt   -10,101 -10,589 -11,888 -10,805 -10,804 -10,379 -10,605 -10,605     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 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   -32.0 -48.2 -64.6 -130 -138 -161 0.0 0.0   Gross profit growth   -181.6% -50.9% -34.0% -101.7% -5.8% -16.6% 0.0% 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)   10,942 12,545 15,204 13,110 14,848 14,585 10,605 10,605   Balance sheet change%   188.0% 14.6% 21.2% -13.8% 13.3% -1.8% -27.3% 0.0%   Added value   -32.0 -48.2 -64.6 -130.3 -137.8 -160.8 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   -4.0 -5.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 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 (%)   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 %   14.1% 8.2% 37.6% 2.5% 25.2% 2.3% 0.0% 0.0%   ROI %   25.0% 18.7% 62.3% 3.4% 29.6% 2.4% 0.0% 0.0%   ROE %   18.6% 13.4% 61.2% -9.9% 27.6% 0.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   41.4% 41.3% 64.1% 67.3% 78.4% 80.0% 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, %   31,608.8% 21,963.4% 18,407.6% 8,292.8% 7,838.4% 6,455.1% 0.0% 0.0%   Gearing %   0.0% 12.2% 12.3% 7.0% 23.7% 24.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 84.2% 37.4% 181.0% 6.5% 15.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.6 1.5 2.4 2.7 4.2 4.6 0.0 0.0   Current Ratio   1.6 1.5 2.4 2.7 4.2 4.6 0.0 0.0   Cash and cash equivalent   10,100.9 11,221.1 13,086.2 11,423.6 13,567.7 13,265.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 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)   199.9 151.4 169.5 71.4 66.2 70.9 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   -6,399.7 -7,251.2 -4,766.4 -3,898.7 -2,970.8 -2,632.7 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 2019/12 2020 2020/12 2021 2021/12 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   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