Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KJAER & KJAER A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 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% 2.9% 2.9%   Bankruptcy risk   24.6% 22.7% 22.8% 6.3% 3.1% 3.4% 7.0% 7.0%   Credit score (0-100)   4 4 4 36 56 53 35 35   Credit rating   B B B BBB BBB BBB BBB BBB   Credit limit (mDKK)   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 1.0 Income statement (mDKK)  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   121 90 68 49 85 151 151 151   Gross profit   22.0 18.0 12.0 3.7 9.8 14.6 0.0 0.0   EBITDA   22.0 18.0 12.0 0.8 6.7 11.7 0.0 0.0   EBIT   22.0 18.0 12.0 0.8 6.7 11.7 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.4 6.4 12.8 0.0 0.0   Net earnings   0.0 0.0 0.0 0.3 5.0 10.0 0.0 0.0   Pre-tax profit without non-rec. items   22.0 18.0 12.0 0.4 6.4 12.8 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   45.0 55.0 32.9 32.2 37.7 47.5 26.8 26.8   Interest-bearing liabilities   0.0 0.0 0.0 5.5 3.5 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 41.0 60.5 77.6 26.8 26.8   Net Debt   0.0 0.0 0.0 4.8 3.3 -10.3 -26.8 -26.8     See the entire balance sheet 1.0 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   121 90 68 49 85 151 151 151   Net sales growth   -6.8% -25.6% -24.4% -28.5% 74.5% 77.4% 0.0% 0.0%   Gross profit   22.0 18.0 12.0 3.7 9.8 14.6 0.0 0.0   Gross profit growth   157.4% -18.2% -33.3% -69.2% 164.4% 49.3% -100.0% 0.0%   Employees   0 0 0 4 4 4 0 0   Employee growth %   -100.0% 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)   0 0 0 41 60 78 27 27   Balance sheet change%   -100.0% 0.0% 0.0% 0.0% 47.3% 28.4% -65.5% 0.0%   Added value   22.0 18.0 12.0 0.8 6.7 11.7 0.0 0.0   Added value %   18.2% 20.0% 17.6% 1.6% 7.8% 7.8% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 -2.0 -3.0 -4.0 1.0 2.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1.0 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 %   18.2% 20.0% 17.6% 1.6% 7.8% 7.8% 0.0% 0.0%   EBIT %   18.2% 20.0% 17.6% 1.6% 7.8% 7.8% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 21.1% 68.1% 80.3% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.6% 5.9% 6.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.6% 5.9% 6.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   18.2% 20.0% 17.6% 0.8% 7.5% 8.5% 0.0% 0.0%   ROA %   39.8% 0.0% 0.0% 4.5% 13.6% 19.1% 0.0% 0.0%   ROI %   56.1% 0.0% 0.0% 5.0% 17.5% 29.6% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.5% 14.3% 23.4% 0.0% 0.0%   1.0 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 %   100.0% 100.0% 100.0% 81.6% 65.5% 63.5% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 18.3% 26.5% 20.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 17.0% 26.3% 13.1% -17.8% -17.8%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 620.9% 49.5% -87.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 17.0% 9.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 54.1% 11.1% 23.5% 0.0% 0.0%   1.0 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   0.0 0.0 0.0 4.6 0.9 2.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 4.8 2.7 2.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.6 0.2 10.3 0.0 0.0   1.0 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 40.6 69.2 27.4 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 54.4 1,168.3 1,475.5 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 84.4% 71.3% 51.6% 17.8% 17.8%   Net working capital   0.0 0.0 0.0 32.4 38.2 47.8 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 66.7% 45.0% 31.7% 0.0% 0.0%   1.0 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 12 21 38 0 0   Added value / employee   0 0 0 0 2 3 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 2 3 0 0   EBIT / employee   0 0 0 0 2 3 0 0   Net earnings / employee   0 0 0 0 1 2 0 0