Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KASPER CHRISTENSEN INVEST ApS - Group

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 N/A 2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   0.0% 0.0% 0.6% 0.5% 0.5% 0.4% 4.3% 4.3%   Credit score (0-100)   0 0 97 98 99 100 21 21   Credit rating   N/A N/A A AA AA AA BB BB   Credit limit (kDKK)   0.0 0.0 3,730.8 5,528.3 5,814.8 5,672.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 29,974 42,109 37,281 28,752 0.0 0.0   EBITDA   0.0 0.0 15,402 25,167 21,372 14,220 0.0 0.0   EBIT   0.0 0.0 9,468 19,011 15,204 8,133 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 7,608.3 18,854.6 14,312.5 7,017.8 0.0 0.0   Net earnings   0.0 0.0 4,840.4 13,550.1 9,883.1 4,398.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 7,608 18,855 14,313 7,018 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 4,758 4,573 7,088 6,900 0.0 0.0   Shareholders equity total   0.0 0.0 28,092 39,266 44,561 47,343 30,961 30,961   Interest-bearing liabilities   0.0 0.0 30,882 21,020 34,768 20,383 0.0 0.0   Balance sheet total (assets)   0.0 0.0 83,830 92,966 98,764 81,374 30,961 30,961   Net Debt   0.0 0.0 29,655 16,740 31,095 16,134 -5,734 -5,734     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e 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 0.0 29,974 42,109 37,281 28,752 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 40.5% -11.5% -22.9% -100.0% 0.0%   Employees   0 0 20 21 25 22 0 0   Employee growth %   0.0% 0.0% 0.0% 5.0% 19.0% -12.0% -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 0 83,830 92,966 98,764 81,374 30,961 30,961   Balance sheet change%   0.0% 0.0% 0.0% 10.9% 6.2% -17.6% -62.0% 0.0%   Added value   0.0 0.0 9,468.3 19,010.9 15,203.8 8,132.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 40,518 -11,716 -9,236 -11,784 -6,900 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e 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% 0.0% 31.6% 45.1% 40.8% 28.3% 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% 0.0% 11.3% 22.2% 16.4% 9.7% 0.0% 0.0%   ROI %   0.0% 0.0% 15.4% 32.0% 22.4% 11.9% 0.0% 0.0%   ROE %   0.0% 0.0% 26.1% 62.6% 36.1% 14.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 45.4% 42.2% 45.1% 58.2% 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% 0.0% 192.5% 66.5% 145.5% 113.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 109.9% 53.5% 78.0% 43.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 12.1% 2.9% 5.0% 6.3% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.5 0.7 0.9 1.4 0.0 0.0   Current Ratio   0.0 0.0 1.1 1.6 2.2 2.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,227.2 4,280.1 3,673.4 4,248.6 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e 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 0.0 3,045.9 16,527.3 29,726.7 27,561.6 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  2018 N/A 2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 473 905 608 370 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 770 1,198 855 646 0 0   EBIT / employee   0 0 473 905 608 370 0 0   Net earnings / employee   0 0 242 645 395 200 0 0