Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KM-Automation 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  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 18.0% 19.2% 19.6% 31.2% 20.2% 19.8% 19.8%   Credit score (0-100)   0 8 6 5 0 6 6 6   Credit rating   N/A B B B C B B B   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)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 356 508 566 899 1,036 0.0 0.0   EBITDA   0.0 -36.2 -45.9 -84.4 169 246 0.0 0.0   EBIT   0.0 -40.0 -51.6 -96.3 155 234 0.0 0.0   Pre-tax profit (PTP)   0.0 -40.1 -52.7 -99.4 148.8 233.7 0.0 0.0   Net earnings   0.0 -31.3 -41.5 -77.1 115.9 185.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -40.1 -52.7 -99.4 149 234 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 13.1 7.5 45.6 31.3 18.8 0.0 0.0   Shareholders equity total   0.0 8.7 -32.8 -110 6.0 191 151 151   Interest-bearing liabilities   0.0 0.0 67.0 141 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 195 162 171 205 458 151 151   Net Debt   0.0 -143 47.6 141 -0.2 -106 -151 -151     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   0.0 356 508 566 899 1,036 0.0 0.0   Gross profit growth   0.0% 0.0% 42.6% 11.5% 58.8% 15.2% -100.0% 0.0%   Employees   0 1 1 1 1 1 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)   0 195 162 171 205 458 151 151   Balance sheet change%   0.0% 0.0% -16.9% 5.7% 19.6% 123.5% -67.0% 0.0%   Added value   0.0 -36.2 -45.9 -84.4 166.6 246.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 9 -11 26 -29 -25 -19 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 -3.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   0.0% -11.2% -10.2% -17.0% 17.2% 22.6% 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 %   0.0% -20.5% -26.5% -40.5% 63.7% 70.6% 0.0% 0.0%   ROI %   0.0% -458.3% -136.1% -92.5% 210.1% 237.2% 0.0% 0.0%   ROE %   0.0% -358.0% -48.7% -46.3% 130.8% 187.8% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 4.5% -16.8% -39.1% 2.9% 41.7% 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, %   0.0% 394.0% -103.6% -167.4% -0.1% -43.1% 0.0% 0.0%   Gearing %   0.0% 0.0% -204.5% -128.6% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 3.4% 3.0% 8.4% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 1.0 0.7 0.4 0.9 1.6 0.0 0.0   Current Ratio   0.0 1.0 0.7 0.4 0.9 1.6 0.0 0.0   Cash and cash equivalent   0.0 142.5 19.5 0.0 0.2 106.2 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   0.0 -4.4 -64.3 -179.5 -25.3 172.3 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 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -36 -46 -84 167 246 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -36 -46 -84 169 246 0 0   EBIT / employee   0 -40 -52 -96 155 234 0 0   Net earnings / employee   0 -31 -42 -77 116 185 0 0