Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KORSØR PROPELLER A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Bankruptcy risk for industry   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   1.7% 1.7% 6.5% 2.6% 7.8% 4.8% 10.3% 10.3%   Credit score (0-100)   74 73 35 61 30 45 24 24   Credit rating   A A BBB BBB BB BBB BB BB   Credit limit (kDKK)   4.2 5.5 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)  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,442 5,737 4,689 5,741 3,744 4,704 0.0 0.0   EBITDA   707 1,083 201 1,340 -314 649 0.0 0.0   EBIT   550 924 2.4 1,157 -332 649 0.0 0.0   Pre-tax profit (PTP)   430.3 828.3 -95.4 1,053.4 -377.2 577.2 0.0 0.0   Net earnings   335.6 633.3 -92.9 904.0 -294.8 458.9 0.0 0.0   Pre-tax profit without non-rec. items   430 828 -95.4 1,053 -377 577 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Tangible assets total   873 996 798 211 0.0 0.0 0.0 0.0   Shareholders equity total   2,292 2,425 832 1,736 1,134 1,593 693 693   Interest-bearing liabilities   2,293 1,230 2,002 1,027 431 462 0.0 0.0   Balance sheet total (assets)   7,752 6,909 4,972 4,540 4,296 4,586 693 693   Net Debt   -269 -123 1,986 1,016 310 342 -693 -693     See the entire balance sheet 1000.0 Volume  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e 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   5,442 5,737 4,689 5,741 3,744 4,704 0.0 0.0   Gross profit growth   0.2% 5.4% -18.3% 22.4% -34.8% 25.6% -100.0% 0.0%   Employees   8 8 8 8 8 7 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -12.5% -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)   7,752 6,909 4,972 4,540 4,296 4,586 693 693   Balance sheet change%   8.6% -10.9% -28.0% -8.7% -5.4% 6.7% -84.9% 0.0%   Added value   706.5 1,082.7 200.8 1,340.1 -149.4 649.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -286 -36 -397 -770 -229 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 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e 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 (%)   10.1% 16.1% 0.1% 20.2% -8.9% 13.8% 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 %   7.4% 12.6% 0.1% 24.3% -7.5% 14.6% 0.0% 0.0%   ROI %   11.8% 21.9% 0.1% 40.8% -15.3% 35.9% 0.0% 0.0%   ROE %   12.8% 26.9% -5.7% 70.4% -20.5% 33.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Equity ratio %   31.5% 35.6% 16.7% 38.2% 30.1% 38.0% 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, %   -38.1% -11.4% 988.8% 75.8% -98.6% 52.7% 0.0% 0.0%   Gearing %   100.0% 50.7% 240.6% 59.2% 38.0% 29.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.2% 5.4% 6.1% 6.8% 6.5% 16.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Quick Ratio   1.0 0.9 0.3 0.5 0.4 0.5 0.0 0.0   Current Ratio   1.6 1.8 1.3 1.5 1.6 1.8 0.0 0.0   Cash and cash equivalent   2,561.7 1,352.7 16.4 11.7 121.1 119.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 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)   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   2,588.0 2,535.9 1,054.1 1,525.5 1,524.6 1,995.7 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  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   88 135 25 168 -19 93 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   88 135 25 168 -39 93 0 0   EBIT / employee   69 115 0 145 -42 93 0 0   Net earnings / employee   42 79 -12 113 -37 66 0 0