Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

B. Kempel Invest newco 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   7.9% 7.3% 12.0% 10.1% 7.8% 6.0% 19.9% 19.9%   Credit score (0-100)   32 33 18 23 30 39 6 6   Credit rating   BB BBB BB BB BB BBB 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 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   653 895 1,589 2,313 1,923 2,090 0.0 0.0   EBITDA   653 895 1,589 2,313 1,910 2,031 0.0 0.0   EBIT   653 889 1,583 2,307 1,910 2,031 0.0 0.0   Pre-tax profit (PTP)   1,245.7 887.3 1,580.0 2,305.9 1,942.4 2,075.8 0.0 0.0   Net earnings   1,100.8 688.1 1,229.1 1,794.3 1,511.2 1,611.2 0.0 0.0   Pre-tax profit without non-rec. items   1,246 887 1,580 2,306 1,942 2,076 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 18.0 12.0 6.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,137 825 1,404 1,899 1,610 1,721 71.1 71.1   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 731 0.0 0.0   Balance sheet total (assets)   1,537 1,581 1,948 2,806 2,554 3,342 71.1 71.1   Net Debt   -462 -148 -81.0 -694 -294 145 -71.1 -71.1     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   653 895 1,589 2,313 1,923 2,090 0.0 0.0   Gross profit growth   446.8% 37.1% 77.5% 45.6% -16.9% 8.7% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   1,537 1,581 1,948 2,806 2,554 3,342 71 71   Balance sheet change%   643.2% 2.9% 23.2% 44.0% -9.0% 30.8% -97.9% 0.0%   Added value   652.7 894.9 1,588.8 2,313.4 1,916.0 2,030.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 12 -12 -12 -6 0 0 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 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% 99.3% 99.6% 99.7% 99.3% 97.1% 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 %   143.0% 57.0% 89.7% 97.2% 72.5% 71.1% 0.0% 0.0%   ROI %   207.2% 89.2% 142.0% 139.9% 110.7% 103.3% 0.0% 0.0%   ROE %   187.6% 70.1% 110.2% 108.6% 86.1% 96.7% 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 %   74.0% 52.2% 72.1% 67.7% 63.0% 51.5% 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, %   -70.9% -16.5% -5.1% -30.0% -15.4% 7.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 42.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 5.8% 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   3.9 1.9 3.4 3.0 1.9 1.1 0.0 0.0   Current Ratio   3.9 1.9 3.4 3.0 1.9 1.1 0.0 0.0   Cash and cash equivalent   462.5 147.7 81.0 694.5 293.9 586.2 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)   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   1,066.2 706.4 1,291.5 1,793.0 848.9 160.1 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   653 895 1,589 2,313 1,916 2,031 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   653 895 1,589 2,313 1,910 2,031 0 0   EBIT / employee   653 889 1,583 2,307 1,910 2,031 0 0   Net earnings / employee   1,101 688 1,229 1,794 1,511 1,611 0 0