Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KAYHAN DEVELOPMENT ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 6.1% 6.1%   Bankruptcy risk   14.2% 15.3% 12.4% 16.6% 35.6% 33.3% 17.8% 17.8%   Credit score (0-100)   16 14 19 9 0 0 8 8   Credit rating   BB BB BB BB C C 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)  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   476 513 1,348 0 0 0 0 0   Gross profit   28.9 -128 204 379 -303 -196 0.0 0.0   EBITDA   -51.4 -209 121 -66.7 -485 -274 0.0 0.0   EBIT   -51.4 -209 121 -66.7 -485 -274 0.0 0.0   Pre-tax profit (PTP)   -53.3 -209.6 111.3 -79.0 -551.4 -443.9 0.0 0.0   Net earnings   -53.3 -209.6 111.3 -79.0 -551.4 -443.9 0.0 0.0   Pre-tax profit without non-rec. items   -53.3 -210 111 -79.0 -551 -444 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   -410 -619 -508 -587 -1,139 -1,582 -1,632 -1,632   Interest-bearing liabilities   705 895 797 0.0 0.2 0.0 1,632 1,632   Balance sheet total (assets)   326 357 402 433 939 972 0.0 0.0   Net Debt   698 888 657 -225 0.2 -5.6 1,632 1,632     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   476 513 1,348 0 0 0 0 0   Net sales growth   -32.6% 7.8% 162.5% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   28.9 -128 204 379 -303 -196 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 86.3% 0.0% 35.2% 0.0% 0.0%   Employees   0 0 0 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)   326 357 402 433 939 972 0 0   Balance sheet change%   -3.5% 9.6% 12.6% 7.7% 116.7% 3.6% -100.0% 0.0%   Added value   -51.4 -208.7 120.9 -66.7 -485.1 -273.8 0.0 0.0   Added value %   -10.8% -40.6% 9.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 1.0 2.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 1.0 -1.0 -2.0 -3.0 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 %   -10.8% -40.6% 9.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   -10.8% -40.6% 9.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -178.0% 162.6% 59.4% -17.6% 160.2% 139.6% 0.0% 0.0%   Net Earnings %   -11.2% -40.8% 8.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -11.2% -40.8% 8.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -11.2% -40.8% 8.3% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -7.2% -24.4% 12.8% -6.9% -31.3% -11.8% 0.0% 0.0%   ROI %   -7.6% -26.1% 14.3% -16.7% -518,833.2% -292,662.0% 0.0% 0.0%   ROE %   -16.1% -61.4% 29.3% -18.9% -80.4% -46.5% 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 %   -55.7% -63.4% -55.8% -57.5% -54.8% -61.9% -100.0% -100.0%   Relative indebtedness %   154.4% 190.2% 67.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   152.9% 188.8% 57.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -1,356.8% -425.7% 543.8% 337.6% -0.0% 2.1% 0.0% 0.0%   Gearing %   -171.9% -144.5% -156.9% 0.0% -0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 0.1% 1.1% 3.1% 70,918.7% 182,113.4% 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   0.4 0.4 0.4 0.4 0.5 0.4 0.0 0.0   Current Ratio   0.4 0.4 0.4 0.4 0.5 0.4 0.0 0.0   Cash and cash equivalent   6.9 6.9 139.9 225.1 0.0 5.6 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)   22.8 44.6 34.3 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   68.4% 69.5% 29.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -409.8 -619.5 -508.1 -587.2 -1,138.6 -1,582.5 -816.2 -816.2   Net working capital %   -86.0% -120.6% -37.7% 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   0 0 0 -67 -485 -274 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -67 -485 -274 0 0   EBIT / employee   0 0 0 -67 -485 -274 0 0   Net earnings / employee   0 0 0 -79 -551 -444 0 0