Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KNUDSVEJ 44 A/S 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.7% 0.8% 2.2% 1.7% 1.4% 1.4% 8.3% 8.3%   Credit score (0-100)   95 90 64 72 76 77 29 29   Credit rating   AA A BBB A A A BB BB   Credit limit (kDKK)   784.3 748.1 0.3 8.9 70.4 67.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   1,103 1,094 0 0 0 0 0 0   Gross profit   1,421 1,206 779 842 1,045 1,113 0.0 0.0   EBITDA   1,421 1,206 779 842 1,045 1,113 0.0 0.0   EBIT   1,421 1,206 779 842 2,145 1,113 0.0 0.0   Pre-tax profit (PTP)   1,299.3 1,091.0 667.0 743.1 2,000.7 1,010.6 0.0 0.0   Net earnings   1,013.5 851.0 519.6 579.7 1,560.2 787.8 0.0 0.0   Pre-tax profit without non-rec. items   1,299 1,091 667 743 2,001 1,011 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   12,600 12,900 12,900 12,900 14,000 14,000 0.0 0.0   Shareholders equity total   7,071 7,922 8,441 9,021 10,581 11,369 10,369 10,369   Interest-bearing liabilities   5,811 5,211 4,611 4,211 2,811 2,011 0.0 0.0   Balance sheet total (assets)   14,101 14,433 14,600 14,666 15,147 15,154 10,369 10,369   Net Debt   4,375 3,716 3,007 2,556 1,732 946 -10,369 -10,369     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   1,103 1,094 0 0 0 0 0 0   Net sales growth   4.1% -0.8% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,421 1,206 779 842 1,045 1,113 0.0 0.0   Gross profit growth   -23.1% -15.2% -35.4% 8.2% 24.0% 6.6% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   14,101 14,433 14,600 14,666 15,147 15,154 10,369 10,369   Balance sheet change%   8.8% 2.4% 1.2% 0.4% 3.3% 0.0% -31.6% 0.0%   Added value   1,421.2 1,205.8 778.6 842.4 2,144.8 1,113.5 0.0 0.0   Added value %   128.8% 110.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   600 300 0 0 1,100 0 -14,000 0   Net sales trend   4.0 -1.0 -2.0 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A EBITDA %   128.8% 110.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   128.8% 110.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 205.3% 100.0% 0.0% 0.0%   Net Earnings %   91.9% 77.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   91.9% 77.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   117.8% 99.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   10.5% 8.5% 5.4% 5.8% 14.4% 7.4% 0.0% 0.0%   ROI %   10.9% 8.7% 5.6% 6.0% 15.0% 7.8% 0.0% 0.0%   ROE %   15.4% 11.4% 6.4% 6.6% 15.9% 7.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   50.1% 54.9% 59.5% 63.1% 71.7% 77.1% 100.0% 100.0%   Relative indebtedness %   569.1% 520.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   438.9% 383.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   307.8% 308.1% 386.2% 303.4% 165.8% 84.9% 0.0% 0.0%   Gearing %   82.2% 65.8% 54.6% 46.7% 26.6% 17.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 2.1% 2.3% 2.3% 4.1% 4.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.4 1.4 2.4 2.7 1.0 0.5 0.0 0.0   Current Ratio   1.4 1.4 1.5 1.7 0.8 0.4 0.0 0.0   Cash and cash equivalent   1,435.4 1,495.0 1,603.6 1,654.7 1,078.8 1,064.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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)   65.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   136.1% 140.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   434.4 451.4 571.0 750.7 -347.2 -1,570.1 0.0 0.0   Net working capital %   39.4% 41.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0