Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KVR Vikar & Rekruttering ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 7.2% 7.2%   Bankruptcy risk   10.5% 21.3% 11.7% 10.6% 13.3% 16.4% 21.0% 20.7%   Credit score (0-100)   25 5 20 22 16 8 1 1   Credit rating   B C B B B B C C   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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   110 -70.3 12.3 590 119 206 0.0 0.0   EBITDA   95.5 -113 -37.0 11.7 17.7 204 0.0 0.0   EBIT   95.5 -113 -37.0 11.7 17.7 204 0.0 0.0   Pre-tax profit (PTP)   95.4 -113.9 -37.0 11.5 17.6 204.3 0.0 0.0   Net earnings   89.6 -89.0 -28.8 9.0 13.8 186.0 0.0 0.0   Pre-tax profit without non-rec. items   95.4 -114 -37.0 11.5 17.6 204 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   56.9 -32.1 -60.9 -51.9 -38.2 148 97.8 97.8   Interest-bearing liabilities   31.8 79.8 100 100 0.0 0.0 0.0 0.0   Balance sheet total (assets)   247 67.9 67.6 247 204 457 97.8 97.8   Net Debt   -197 53.1 77.4 -22.3 -99.0 -70.1 -97.8 -97.8     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   110 -70.3 12.3 590 119 206 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 4,709.4% -79.8% 72.5% -100.0% 0.0%   Employees   0 1 0 0 1 0 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   247 68 68 247 204 457 98 98   Balance sheet change%   -64.0% -72.5% -0.4% 266.0% -17.4% 123.7% -78.6% 0.0%   Added value   95.5 -112.5 -37.0 11.7 17.7 204.3 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 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   86.7% 160.2% -301.2% 2.0% 14.9% 99.3% 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 %   19.8% -65.0% -32.4% 5.4% 6.5% 58.4% 0.0% 0.0%   ROI %   215.3% -133.5% -41.0% 11.6% 35.2% 276.6% 0.0% 0.0%   ROE %   24.2% -142.6% -42.6% 5.7% 6.1% 105.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   23.1% -32.1% -47.4% -17.3% -15.7% 32.3% 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, %   -206.2% -47.2% -209.5% -191.0% -559.1% -34.3% 0.0% 0.0%   Gearing %   55.9% -248.9% -165.0% -193.4% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 2.3% 0.0% 0.2% 0.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.3 0.7 0.5 0.8 0.8 1.5 0.0 0.0   Current Ratio   1.3 0.7 0.5 0.8 0.8 1.5 0.0 0.0   Cash and cash equivalent   228.9 26.7 23.0 122.8 99.0 70.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   56.9 -32.1 -60.9 -51.9 -38.2 147.8 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -113 0 0 18 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -113 0 0 18 0 0 0   EBIT / employee   0 -113 0 0 18 0 0 0   Net earnings / employee   0 -89 0 0 14 0 0 0