Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KJ BROLÆGNING 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1%   Bankruptcy risk   2.1% 4.6% 1.5% 1.6% 1.3% 1.7% 11.2% 11.0%   Credit score (0-100)   69 46 74 73 78 73 22 22   Credit rating   A BBB A A A A BB BB   Credit limit (kDKK)   0.1 0.0 4.9 2.3 24.7 1.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,439 1,043 1,987 1,837 1,905 1,290 0.0 0.0   EBITDA   546 56.0 953 806 983 115 0.0 0.0   EBIT   213 -286 649 669 888 35.8 0.0 0.0   Pre-tax profit (PTP)   91.0 -394.6 627.6 654.6 863.1 21.5 0.0 0.0   Net earnings   67.6 -312.4 486.0 505.0 664.2 10.8 0.0 0.0   Pre-tax profit without non-rec. items   91.0 -395 628 655 863 21.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   703 431 185 324 264 257 0.0 0.0   Shareholders equity total   954 441 807 1,012 1,276 887 762 762   Interest-bearing liabilities   2,275 286 3.7 741 330 466 0.0 0.0   Balance sheet total (assets)   3,700 1,359 1,338 2,560 2,928 1,949 762 762   Net Debt   2,275 248 -485 741 21.2 150 -762 -762     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,439 1,043 1,987 1,837 1,905 1,290 0.0 0.0   Gross profit growth   -2.4% -27.5% 90.5% -7.5% 3.7% -32.3% -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)   3,700 1,359 1,338 2,560 2,928 1,949 762 762   Balance sheet change%   -17.3% -63.3% -1.5% 91.3% 14.4% -33.4% -60.9% 0.0%   Added value   546.2 56.0 953.3 805.9 1,025.0 114.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -639 -613 -551 2 -155 -86 -257 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   14.8% -27.4% 32.6% 36.4% 46.6% 2.8% 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 %   5.4% -10.9% 48.2% 34.3% 32.3% 1.5% 0.0% 0.0%   ROI %   6.5% -13.8% 84.2% 50.7% 51.2% 2.4% 0.0% 0.0%   ROE %   6.6% -44.8% 77.9% 55.5% 58.0% 1.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   25.8% 32.5% 60.3% 39.5% 43.6% 45.5% 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, %   416.4% 442.6% -50.9% 91.9% 2.2% 130.3% 0.0% 0.0%   Gearing %   238.5% 64.7% 0.5% 73.2% 25.9% 52.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.6% 9.3% 15.7% 3.8% 4.6% 4.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.3 1.0 2.7 1.5 1.7 1.7 0.0 0.0   Current Ratio   1.1 1.0 2.7 1.5 1.7 1.7 0.0 0.0   Cash and cash equivalent   0.0 37.8 488.7 0.0 308.8 316.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   339.1 10.2 724.1 753.2 1,055.6 684.1 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   273 28 477 403 512 57 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   273 28 477 403 491 57 0 0   EBIT / employee   107 -143 324 334 444 18 0 0   Net earnings / employee   34 -156 243 252 332 5 0 0