Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kija-Design 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% 3.7% 3.7%   Bankruptcy risk   4.1% 3.4% 3.2% 2.7% 5.1% 5.7% 12.1% 11.8%   Credit score (0-100)   51 55 56 59 43 39 20 20   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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)  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   1,452 1,435 1,213 1,573 1,133 916 0.0 0.0   EBITDA   668 559 592 1,042 459 317 0.0 0.0   EBIT   668 559 592 1,042 459 317 0.0 0.0   Pre-tax profit (PTP)   668.0 558.5 587.6 1,041.0 455.0 316.9 0.0 0.0   Net earnings   521.1 435.4 458.3 812.0 355.0 247.2 0.0 0.0   Pre-tax profit without non-rec. items   668 558 588 1,041 455 317 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,791 2,226 2,684 3,497 851 749 459 459   Interest-bearing liabilities   0.0 0.0 0.9 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,958 2,452 3,161 3,895 1,107 922 459 459   Net Debt   -1,115 -1,539 -150 -56.0 -106 -38.3 -459 -459     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   1,452 1,435 1,213 1,573 1,133 916 0.0 0.0   Gross profit growth   0.0% -1.2% -15.5% 29.7% -28.0% -19.2% -100.0% 0.0%   Employees   2 3 1 0 0 5 0 0   Employee growth %   0.0% 50.0% -66.7% -100.0% 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)   1,958 2,452 3,161 3,895 1,107 922 459 459   Balance sheet change%   0.0% 25.2% 28.9% 23.2% -71.6% -16.7% -50.3% 0.0%   Added value   668.3 559.5 591.6 1,042.0 459.0 316.9 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   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 (%)   46.0% 39.0% 48.8% 66.2% 40.5% 34.6% 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 %   34.1% 25.4% 21.1% 29.5% 18.4% 31.2% 0.0% 0.0%   ROI %   37.3% 27.9% 24.1% 33.7% 21.1% 39.6% 0.0% 0.0%   ROE %   29.1% 21.7% 18.7% 26.3% 16.3% 30.9% 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 %   91.4% 90.8% 84.9% 89.7% 76.9% 81.2% 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, %   -166.9% -275.1% -25.3% -5.4% -23.1% -12.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 873.1% 220.3% 0.0% 0.0% 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   6.8 7.1 5.0 7.5 1.0 0.6 0.0 0.0   Current Ratio   11.5 10.7 6.6 9.7 4.3 5.3 0.0 0.0   Cash and cash equivalent   1,115.3 1,539.2 150.6 56.0 106.0 38.3 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   1,766.5 2,201.9 2,660.2 3,472.0 851.0 748.6 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  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   334 186 592 0 0 63 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   334 186 592 0 0 63 0 0   EBIT / employee   334 186 592 0 0 63 0 0   Net earnings / employee   261 145 458 0 0 49 0 0