Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KJ BROLÆGNING ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 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% 6.1% 6.1%   Bankruptcy risk   4.3% 3.0% 6.7% 2.3% 2.3% 1.9% 13.6% 13.3%   Credit score (0-100)   49 58 36 63 64 70 3 3   Credit rating   BB BB BB BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 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   1,474 1,439 1,043 1,987 1,837 1,905 0.0 0.0   EBITDA   388 546 56.0 953 806 983 0.0 0.0   EBIT   41.6 213 -286 649 669 888 0.0 0.0   Pre-tax profit (PTP)   -18.1 91.0 -394.6 627.6 654.6 863.1 0.0 0.0   Net earnings   -24.3 67.6 -312.4 486.0 505.0 664.2 0.0 0.0   Pre-tax profit without non-rec. items   -18.1 91.0 -395 628 655 863 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   1,009 703 431 185 324 264 0.0 0.0   Shareholders equity total   1,086 954 441 807 1,012 1,276 751 751   Interest-bearing liabilities   2,392 2,275 286 3.7 741 326 0.0 0.0   Balance sheet total (assets)   4,474 3,700 1,359 1,338 2,560 2,928 751 751   Net Debt   2,392 2,275 248 -485 741 16.7 -751 -751     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 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   1,474 1,439 1,043 1,987 1,837 1,905 0.0 0.0   Gross profit growth   -5.2% -2.4% -27.5% 90.5% -7.5% 3.7% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   4,474 3,700 1,359 1,338 2,560 2,928 751 751   Balance sheet change%   53.6% -17.3% -63.3% -1.5% 91.3% 14.4% -74.3% 0.0%   Added value   41.6 213.1 -285.7 648.6 668.6 887.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -410 -639 -613 -551 2 -155 -264 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 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 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 (%)   2.8% 14.8% -27.4% 32.6% 36.4% 46.6% 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 %   1.2% 5.4% -10.9% 48.2% 34.3% 32.3% 0.0% 0.0%   ROI %   1.5% 6.5% -13.8% 84.2% 50.7% 51.3% 0.0% 0.0%   ROE %   -1.9% 6.6% -44.8% 77.9% 55.5% 58.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   24.3% 25.8% 32.5% 60.3% 39.5% 43.6% 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, %   617.2% 416.4% 442.6% -50.9% 91.9% 1.7% 0.0% 0.0%   Gearing %   220.3% 238.5% 64.7% 0.5% 73.2% 25.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 5.6% 9.3% 15.7% 3.8% 4.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.4 0.3 1.0 2.7 1.5 1.7 0.0 0.0   Current Ratio   1.0 1.1 1.0 2.7 1.5 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 37.8 488.7 0.0 308.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 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   142.1 339.1 10.2 724.1 753.2 1,055.6 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 2018/9 2019 2019/9 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   21 107 -143 324 334 444 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   194 273 28 477 403 491 0 0   EBIT / employee   21 107 -143 324 334 444 0 0   Net earnings / employee   -12 34 -156 243 252 332 0 0