Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KJ - STATIK ApS 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 2019/12 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   1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0%   Bankruptcy risk   7.2% 5.0% 5.9% 6.5% 7.0% 6.3% 15.3% 15.2%   Credit score (0-100)   35 44 38 36 33 38 13 13   Credit rating   BBB BBB BBB BBB BBB BBB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   169 386 238 164 246 143 143 143   Gross profit   107 319 164 104 187 85.8 0.0 0.0   EBITDA   107 319 164 104 187 85.8 0.0 0.0   EBIT   107 319 164 104 187 85.8 0.0 0.0   Pre-tax profit (PTP)   106.8 319.0 161.9 101.5 187.3 85.8 0.0 0.0   Net earnings   83.3 248.8 126.3 79.2 146.1 66.9 0.0 0.0   Pre-tax profit without non-rec. items   107 319 162 101 187 85.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   248 247 243 172 119 85.4 -39.6 -39.6   Interest-bearing liabilities   0.0 0.0 0.0 0.6 1.2 0.0 39.6 39.6   Balance sheet total (assets)   393 649 415 353 377 200 0.0 0.0   Net Debt   -393 -613 -387 -303 -354 -179 39.6 39.6     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   169 386 238 164 246 143 143 143   Net sales growth   -35.3% 128.2% -38.3% -30.9% 49.9% -41.9% 0.0% 0.0%   Gross profit   107 319 164 104 187 85.8 0.0 0.0   Gross profit growth   -46.0% 199.0% -48.6% -36.9% 80.7% -54.2% -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)   393 649 415 353 377 200 0 0   Balance sheet change%   -11.0% 65.1% -36.0% -15.1% 6.8% -46.8% -100.0% 0.0%   Added value   106.8 319.4 164.3 103.7 187.3 85.8 0.0 0.0   Added value %   63.2% 82.7% 69.0% 63.1% 76.0% 59.9% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -3.0 1.0 -1.0 -2.0 1.0 -1.0 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   63.2% 82.7% 69.0% 63.1% 76.0% 59.9% 0.0% 0.0%   EBIT %   63.2% 82.7% 69.0% 63.1% 76.0% 59.9% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   49.3% 64.5% 53.0% 48.2% 59.3% 46.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   49.3% 64.5% 53.0% 48.2% 59.3% 46.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   63.2% 82.6% 68.0% 61.7% 76.0% 59.9% 0.0% 0.0%   ROA %   25.6% 61.2% 30.4% 26.4% 51.3% 29.7% 0.0% 0.0%   ROI %   41.6% 128.8% 66.0% 48.8% 119.4% 75.5% 0.0% 0.0%   ROE %   32.5% 100.5% 51.5% 38.1% 100.4% 65.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   63.2% 38.1% 58.6% 48.9% 31.5% 42.7% -100.0% -100.0%   Relative indebtedness %   85.6% 104.1% 72.3% 109.8% 96.4% 79.4% 27.6% 27.6%   Relative net indebtedness %   -146.7% -54.6% -90.1% -74.9% -47.9% -45.5% 27.6% 27.6%   Net int. bear. debt to EBITDA, %   -367.8% -191.8% -235.3% -292.2% -189.2% -208.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.3% 1.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.7 1.6 2.4 2.0 1.6 1.8 0.0 0.0   Current Ratio   2.7 1.6 2.4 2.0 1.6 1.8 0.0 0.0   Cash and cash equivalent   392.9 612.6 386.6 303.5 355.5 178.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 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 34.2 16.4 108.1 31.7 53.5 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 45.8 15.4 0.0 0.0   Current assets / Net sales %   232.3% 168.1% 174.5% 214.7% 153.0% 139.9% 0.0% 0.0%   Net working capital   248.2 247.0 243.3 172.4 139.5 86.6 -19.8 -19.8   Net working capital %   146.7% 64.0% 102.2% 104.9% 56.6% 60.5% -13.8% -13.8%   1000.0 Employee efficiency  2019 2019/12 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 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