Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CW & KK HOLDING ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4%   Bankruptcy risk   1.6% 2.2% 0.8% 0.8% 0.7% 0.7% 9.9% 6.6%   Credit score (0-100)   77 67 92 90 93 95 24 12   Credit rating   BBB BBB A A A A B BB   Credit limit (kDKK)   13.8 0.1 540.2 640.3 908.8 1,042.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   328 257 352 385 577 789 0.0 0.0   EBITDA   328 257 314 355 561 771 0.0 0.0   EBIT   272 201 314 355 561 771 0.0 0.0   Pre-tax profit (PTP)   11.4 -114.3 979.0 1,761.0 2,200.0 1,228.2 0.0 0.0   Net earnings   -68.4 -150.0 910.0 1,667.0 2,097.0 1,067.1 0.0 0.0   Pre-tax profit without non-rec. items   11.4 -114 979 1,761 2,200 1,228 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   4,331 4,442 4,383 4,324 14,296 14,145 0.0 0.0   Shareholders equity total   5,317 5,167 6,077 7,632 9,614 10,568 8,905 8,905   Interest-bearing liabilities   1,535 1,330 1,338 995 9,715 8,802 0.0 0.0   Balance sheet total (assets)   6,867 6,593 7,481 8,897 19,787 19,414 8,905 8,905   Net Debt   1,183 1,097 1,069 477 9,705 8,510 -8,905 -8,905     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   328 257 352 385 577 789 0.0 0.0   Gross profit growth   -4.8% -21.6% 37.1% 9.4% 49.9% 36.8% -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)   6,867 6,593 7,481 8,897 19,787 19,414 8,905 8,905   Balance sheet change%   -7.8% -4.0% 13.5% 18.9% 122.4% -1.9% -54.1% 0.0%   Added value   271.6 200.9 314.0 355.0 561.0 770.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -81 55 -59 -59 9,972 -151 -14,145 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   82.9% 78.2% 89.2% 92.2% 97.2% 97.7% 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 %   1.0% -1.1% 14.5% 22.0% 16.7% 7.3% 0.0% 0.0%   ROI %   1.0% -1.1% 14.7% 22.5% 17.2% 7.4% 0.0% 0.0%   ROE %   -1.3% -2.9% 16.2% 24.3% 24.3% 10.6% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   77.4% 78.4% 81.2% 85.8% 48.6% 54.4% 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, %   361.0% 427.2% 340.4% 134.4% 1,729.9% 1,103.9% 0.0% 0.0%   Gearing %   28.9% 25.7% 22.0% 13.0% 101.1% 83.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 3.0% 3.3% 3.6% 3.7% 2.2% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.4 0.3 0.5 0.8 0.3 0.2 0.0 0.0   Current Ratio   0.4 0.3 0.6 0.9 0.3 0.3 0.0 0.0   Cash and cash equivalent   352.4 233.0 269.0 518.0 10.0 292.5 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -531.0 -590.9 -411.0 -88.0 -1,558.0 -1,572.5 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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