Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Malerfirmaet Brdr. Knudsen 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% 6.4% 6.4%   Bankruptcy risk   4.2% 7.4% 4.3% 7.0% 6.0% 8.1% 14.9% 14.6%   Credit score (0-100)   50 34 47 33 38 29 14 15   Credit rating   BBB BBB BBB BBB BBB BB 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   930 583 905 773 830 778 0.0 0.0   EBITDA   125 -168 160 24.7 82.4 -37.4 0.0 0.0   EBIT   114 -179 153 21.2 82.4 -37.4 0.0 0.0   Pre-tax profit (PTP)   112.1 -180.1 152.0 19.1 80.6 -38.9 0.0 0.0   Net earnings   86.5 -141.5 117.9 14.1 62.3 -40.7 0.0 0.0   Pre-tax profit without non-rec. items   112 -180 152 19.1 80.6 -38.9 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   21.5 10.5 3.5 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   435 243 361 375 438 397 347 347   Interest-bearing liabilities   0.2 0.2 1.6 1.6 1.6 1.6 0.0 0.0   Balance sheet total (assets)   559 346 508 448 512 491 347 347   Net Debt   -274 -136 -170 -216 -351 -191 -347 -347     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   930 583 905 773 830 778 0.0 0.0   Gross profit growth   -7.4% -37.3% 55.2% -14.5% 7.3% -6.2% -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)   559 346 508 448 512 491 347 347   Balance sheet change%   -8.9% -38.1% 46.9% -11.8% 14.3% -4.2% -29.3% 0.0%   Added value   125.1 -167.7 159.9 24.7 85.9 -37.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1 -22 -14 -7 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 -1.0 1.0 2.0 3.0 -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 (%)   12.3% -30.7% 16.9% 2.7% 9.9% -4.8% 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 %   19.5% -39.5% 35.8% 4.4% 17.2% -7.4% 0.0% 0.0%   ROI %   25.8% -52.7% 50.4% 5.7% 20.2% -8.9% 0.0% 0.0%   ROE %   19.6% -41.7% 39.0% 3.8% 15.3% -9.8% 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 %   77.8% 70.3% 71.1% 83.8% 85.4% 80.9% 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, %   -218.8% 81.2% -106.4% -876.2% -425.5% 510.6% 0.0% 0.0%   Gearing %   0.0% 0.1% 0.5% 0.4% 0.4% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1,139.9% 805.1% 100.8% 132.0% 108.3% 96.9% 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   4.3 3.3 3.4 6.2 6.9 5.2 0.0 0.0   Current Ratio   4.3 3.3 3.4 6.2 6.9 5.2 0.0 0.0   Cash and cash equivalent   273.9 136.3 171.7 218.1 352.2 192.6 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)   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   413.3 232.8 357.7 375.4 437.7 397.0 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   63 -84 80 12 43 -19 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   63 -84 80 12 41 -19 0 0   EBIT / employee   57 -89 76 11 41 -19 0 0   Net earnings / employee   43 -71 59 7 31 -20 0 0