Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KELD KNUDSEN. AUTOMOBILER. BLÅHØJ 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% 3.1% 3.1%   Bankruptcy risk   2.8% 3.5% 3.0% 4.0% 5.7% 6.8% 15.2% 14.9%   Credit score (0-100)   61 55 57 48 40 34 13 14   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   419 403 389 436 369 148 0.0 0.0   EBITDA   118 102 82.4 117 47.9 -169 0.0 0.0   EBIT   117 97.0 82.4 117 47.9 -169 0.0 0.0   Pre-tax profit (PTP)   92.0 70.1 51.7 87.3 52.9 -163.3 0.0 0.0   Net earnings   70.2 55.5 39.7 67.7 41.3 -127.5 0.0 0.0   Pre-tax profit without non-rec. items   92.0 70.1 51.7 87.3 52.9 -163 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   24.3 19.2 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,673 1,728 1,768 1,836 877 749 274 274   Interest-bearing liabilities   657 684 731 14.8 14.8 14.6 0.0 0.0   Balance sheet total (assets)   2,422 2,531 2,636 2,064 991 816 274 274   Net Debt   -1,497 -1,568 -1,557 -579 -389 -316 -274 -274     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   419 403 389 436 369 148 0.0 0.0   Gross profit growth   -7.6% -3.7% -3.5% 12.0% -15.3% -60.0% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   2,422 2,531 2,636 2,064 991 816 274 274   Balance sheet change%   0.2% 4.5% 4.2% -21.7% -52.0% -17.7% -66.4% 0.0%   Added value   117.7 102.0 82.4 117.5 47.9 -168.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   23 -10 -19 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   3.0 4.0 5.0 5.0 5.0 -1.0 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 (%)   27.9% 24.1% 21.2% 27.0% 13.0% -114.2% 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 %   4.8% 3.9% 3.2% 5.0% 3.8% -18.0% 0.0% 0.0%   ROI %   5.1% 4.1% 3.4% 5.4% 4.2% -19.7% 0.0% 0.0%   ROE %   4.3% 3.3% 2.3% 3.8% 3.0% -15.7% 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 %   69.1% 68.3% 67.7% 88.9% 88.4% 91.8% 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, %   -1,271.4% -1,537.2% -1,888.5% -493.3% -811.2% 187.8% 0.0% 0.0%   Gearing %   39.3% 39.6% 41.4% 0.8% 1.7% 2.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 4.0% 4.3% 8.1% 33.3% 2.0% 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   2.9 2.8 2.8 8.2 5.9 9.9 0.0 0.0   Current Ratio   3.2 3.1 3.0 9.0 8.6 12.2 0.0 0.0   Cash and cash equivalent   2,153.5 2,252.4 2,288.1 594.3 403.6 331.0 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   1,645.0 1,705.5 1,763.4 1,831.0 872.3 744.8 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   59 51 41 59 24 -84 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   59 51 41 59 24 -84 0 0   EBIT / employee   58 48 41 59 24 -84 0 0   Net earnings / employee   35 28 20 34 21 -64 0 0