Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KAJ HEDELUND THOMSEN 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 2019/9 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   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   1.4% 2.0% 1.7% 1.4% 2.5% 2.1% 8.1% 8.1%   Credit score (0-100)   79 68 71 77 61 67 30 30   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   39.4 0.6 4.6 35.3 0.0 0.3 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   523 466 507 479 360 457 0.0 0.0   EBITDA   523 466 507 479 360 457 0.0 0.0   EBIT   1,464 487 567 372 -95.1 457 0.0 0.0   Pre-tax profit (PTP)   1,355.3 504.7 486.4 294.9 597.8 425.9 0.0 0.0   Net earnings   1,057.2 393.7 379.4 230.1 466.3 331.4 0.0 0.0   Pre-tax profit without non-rec. items   1,355 505 486 295 598 426 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   10,021 10,042 10,101 9,994 9,539 9,539 0.0 0.0   Shareholders equity total   4,716 4,944 5,154 5,212 5,502 5,650 5,323 5,323   Interest-bearing liabilities   5,677 5,304 5,053 4,801 2,106 2,282 0.0 0.0   Balance sheet total (assets)   12,009 12,014 12,109 11,780 9,546 9,580 5,323 5,323   Net Debt   5,676 5,303 5,040 4,801 2,100 2,256 -5,323 -5,323     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   523 466 507 479 360 457 0.0 0.0   Gross profit growth   -13.9% -10.9% 8.8% -5.5% -24.9% 27.0% -100.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   12,009 12,014 12,109 11,780 9,546 9,580 5,323 5,323   Balance sheet change%   8.1% 0.0% 0.8% -2.7% -19.0% 0.4% -44.4% 0.0%   Added value   1,463.8 487.6 566.8 372.2 -94.9 457.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   940 21 59 -108 -455 0 -9,539 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 -1.0 1.0 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 (%)   279.7% 104.5% 111.7% 77.6% -26.4% 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 %   13.2% 5.6% 4.9% 3.3% 7.4% 4.8% 0.0% 0.0%   ROI %   13.3% 5.7% 5.0% 3.4% 7.7% 5.0% 0.0% 0.0%   ROE %   24.8% 8.2% 7.5% 4.4% 8.7% 5.9% 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 %   39.3% 41.2% 42.6% 44.2% 57.6% 59.0% 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, %   1,084.6% 1,137.3% 993.2% 1,001.4% 583.7% 493.6% 0.0% 0.0%   Gearing %   120.4% 107.3% 98.1% 92.1% 38.3% 40.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 3.1% 2.0% 2.0% 5.6% 1.4% 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   4.7 4.6 3.8 8.8 0.0 0.0 0.0 0.0   Current Ratio   4.7 4.6 3.8 8.8 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.7 1.4 13.4 0.1 6.0 26.2 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   1,566.6 1,538.9 1,476.2 1,584.3 -2,572.0 -2,423.6 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   1,464 488 567 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   523 466 507 0 0 0 0 0   EBIT / employee   1,464 487 567 0 0 0 0 0   Net earnings / employee   1,057 394 379 0 0 0 0 0