Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

M. KANSING 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% 4.2% 4.2%   Bankruptcy risk   8.1% 7.3% 10.2% 8.9% 7.3% 7.9% 15.2% 14.9%   Credit score (0-100)   32 35 24 26 32 30 2 2   Credit rating   B BB B B BB B B B   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)  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   369 226 51.8 68.9 96.0 331 0.0 0.0   EBITDA   31.6 -59.2 -28.8 48.5 44.3 11.8 0.0 0.0   EBIT   25.5 -70.4 -39.9 42.9 38.8 6.7 0.0 0.0   Pre-tax profit (PTP)   25.5 -70.4 -42.9 37.5 33.3 6.7 0.0 0.0   Net earnings   19.9 -57.7 -31.5 29.0 25.9 5.2 0.0 0.0   Pre-tax profit without non-rec. items   25.5 -70.4 -42.9 37.5 33.3 6.7 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   38.6 27.4 16.3 10.7 5.1 0.0 0.0 0.0   Shareholders equity total   94.6 36.9 5.4 34.3 60.3 66.2 -13.8 -13.8   Interest-bearing liabilities   6.9 26.9 116 134 94.6 44.6 13.8 13.8   Balance sheet total (assets)   149 129 148 203 192 200 0.0 0.0   Net Debt   -1.9 -15.4 20.9 -30.2 -56.7 -34.5 13.8 13.8     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   369 226 51.8 68.9 96.0 331 0.0 0.0   Gross profit growth   332.6% -38.8% -77.1% 33.1% 39.3% 245.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   149 129 148 203 192 200 0 0   Balance sheet change%   51.2% -13.5% 15.2% 36.9% -5.6% 4.1% -100.0% 0.0%   Added value   25.5 -70.4 -39.9 42.9 38.8 6.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   16 -22 -22 -11 -11 -10 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 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 (%)   6.9% -31.2% -77.1% 62.3% 40.4% 2.0% 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 %   20.7% -50.7% -28.8% 24.4% 19.6% 3.4% 0.0% 0.0%   ROI %   27.2% -85.2% -43.1% 29.6% 24.0% 5.1% 0.0% 0.0%   ROE %   23.6% -87.8% -149.2% 145.9% 54.8% 8.3% 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 %   63.6% 28.6% 3.6% 16.9% 31.4% 33.2% -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, %   -6.1% 25.9% -72.7% -62.3% -127.8% -291.2% 0.0% 0.0%   Gearing %   7.3% 73.0% 2,162.2% 389.8% 157.0% 67.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 0.0% 4.2% 4.3% 4.8% 0.0% 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   2.0 1.1 0.9 1.1 1.4 1.5 0.0 0.0   Current Ratio   2.0 1.1 0.9 1.1 1.4 1.5 0.0 0.0   Cash and cash equivalent   8.8 42.3 95.1 164.1 151.3 79.1 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   55.9 9.4 -10.9 23.7 55.2 66.2 -6.9 -6.9   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   26 -70 -40 43 39 7 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   32 -59 -29 48 44 12 0 0   EBIT / employee   26 -70 -40 43 39 7 0 0   Net earnings / employee   20 -58 -31 29 26 5 0 0