Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KVÆGDYRLÆGERNE KRONBORG ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.2% 1.6% 1.8% 1.4% 1.3% 4.3% 8.1% 8.0%   Credit score (0-100)   68 77 72 77 77 47 30 8   Credit rating   BBB BBB BBB BBB BBB BB B B   Credit limit (kDKK)   0.1 6.9 0.8 14.7 25.5 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,874 4,411 4,270 4,612 4,764 4,264 0.0 0.0   EBITDA   491 1,097 463 885 693 145 0.0 0.0   EBIT   412 1,007 335 755 567 -55.1 0.0 0.0   Pre-tax profit (PTP)   396.9 993.2 321.8 736.5 547.0 -71.8 0.0 0.0   Net earnings   307.2 772.6 247.6 571.8 436.4 -67.3 0.0 0.0   Pre-tax profit without non-rec. items   397 993 322 736 547 -71.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   124 371 340 376 686 593 0.0 0.0   Shareholders equity total   803 1,276 723 1,055 991 524 104 104   Interest-bearing liabilities   0.0 105 304 104 300 620 196 196   Balance sheet total (assets)   2,229 2,483 2,148 2,632 2,292 2,012 300 300   Net Debt   -821 -777 -296 -602 -56.9 452 196 196     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   3,874 4,411 4,270 4,612 4,764 4,264 0.0 0.0   Gross profit growth   8.2% 13.9% -3.2% 8.0% 3.3% -10.5% -100.0% 0.0%   Employees   10 7 10 11 10 11 0 0   Employee growth %   11.1% -30.0% 42.9% 10.0% -9.1% 10.0% -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)   2,229 2,483 2,148 2,632 2,292 2,012 300 300   Balance sheet change%   5.3% 11.4% -13.5% 22.5% -12.9% -12.2% -85.1% 0.0%   Added value   412.1 1,006.9 335.2 754.7 566.9 -55.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -159 107 -208 -144 133 -343 -593 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   10.6% 22.8% 7.9% 16.4% 11.9% -1.3% 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 %   19.0% 42.7% 14.5% 31.6% 23.0% -2.6% 0.0% 0.0%   ROI %   41.3% 81.5% 25.0% 61.5% 41.7% -4.1% 0.0% 0.0%   ROE %   36.2% 74.3% 24.8% 64.3% 42.7% -8.9% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   36.0% 51.4% 33.7% 40.1% 43.7% 26.0% 34.7% 34.7%   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, %   -167.0% -70.8% -63.9% -68.0% -8.2% 311.9% 0.0% 0.0%   Gearing %   0.0% 8.2% 42.0% 9.8% 30.3% 118.3% 188.2% 188.2%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 26.2% 6.6% 8.9% 9.9% 3.6% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.1 1.3 0.9 1.1 0.8 0.6 0.0 0.0   Current Ratio   1.2 1.5 1.1 1.3 1.1 0.8 0.0 0.0   Cash and cash equivalent   820.8 881.5 599.9 705.7 356.9 167.6 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   274.4 547.2 68.2 412.2 90.6 -238.7 -97.9 -97.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   41 144 34 69 57 -5 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   49 157 46 80 69 13 0 0   EBIT / employee   41 144 34 69 57 -5 0 0   Net earnings / employee   31 110 25 52 44 -6 0 0