Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KN Låseteknik 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.2% 3.2%   Bankruptcy risk   1.4% 1.4% 1.2% 2.6% 1.3% 1.3% 7.1% 6.9%   Credit score (0-100)   80 79 81 60 80 78 34 35   Credit rating   A A A BBB A A BBB BBB   Credit limit (kDKK)   20.6 12.9 48.1 0.0 33.7 35.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,852 1,830 2,043 1,908 2,840 3,190 0.0 0.0   EBITDA   612 366 334 231 1,136 1,384 0.0 0.0   EBIT   506 225 178 31.8 918 1,195 0.0 0.0   Pre-tax profit (PTP)   515.5 246.4 196.5 14.8 918.1 1,222.1 0.0 0.0   Net earnings   400.5 191.5 152.8 9.5 717.9 954.8 0.0 0.0   Pre-tax profit without non-rec. items   516 246 196 14.8 918 1,222 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   337 732 655 480 578 801 0.0 0.0   Shareholders equity total   1,521 1,712 1,765 974 1,132 1,662 1,612 1,612   Interest-bearing liabilities   135 38.9 16.3 123 19.4 35.2 0.0 0.0   Balance sheet total (assets)   2,451 2,209 2,756 1,671 1,906 3,299 1,612 1,612   Net Debt   -366 -168 -534 -383 -324 -869 -1,412 -1,412     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   1,852 1,830 2,043 1,908 2,840 3,190 0.0 0.0   Gross profit growth   0.0% -1.2% 11.7% -6.6% 48.9% 12.3% -100.0% 0.0%   Employees   1 2 2 2 2 2 0 0   Employee growth %   0.0% 100.0% 0.0% 0.0% 0.0% 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)   2,451 2,209 2,756 1,671 1,906 3,299 1,612 1,612   Balance sheet change%   0.0% -9.9% 24.8% -39.4% 14.0% 73.1% -51.1% 0.0%   Added value   505.7 225.3 178.3 31.8 918.2 1,195.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   325 231 -256 -398 -143 235 -801 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   27.3% 12.3% 8.7% 1.7% 32.3% 37.5% 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 %   21.1% 10.7% 8.1% 1.7% 52.0% 47.0% 0.0% 0.0%   ROI %   30.7% 14.3% 11.1% 2.6% 81.2% 84.0% 0.0% 0.0%   ROE %   26.3% 11.8% 8.8% 0.7% 68.1% 68.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   62.0% 77.5% 64.0% 58.3% 59.4% 50.4% 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, %   -59.9% -45.9% -160.2% -166.1% -28.6% -62.8% 0.0% 0.0%   Gearing %   8.9% 2.3% 0.9% 12.6% 1.7% 2.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 2.1% 14.9% 33.3% 15.6% 0.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.0 2.4 1.8 1.3 1.3 1.2 0.0 0.0   Current Ratio   2.2 3.1 2.1 1.7 1.7 1.4 0.0 0.0   Cash and cash equivalent   501.2 206.8 550.7 506.3 343.9 904.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   1,107.3 940.4 1,079.4 474.5 558.9 685.2 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   506 113 89 16 459 598 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   612 183 167 115 568 692 0 0   EBIT / employee   506 113 89 16 459 598 0 0   Net earnings / employee   401 96 76 5 359 477 0 0