Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K/S KLINTEN FAABORG Estimate generation in progress, please wait... 0%

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% 1.5% 0.3%   Bankruptcy risk   3.2% 2.6% 3.8% 2.5% 2.5% 2.2% 20.3% 16.2%   Credit score (0-100)   57 63 51 60 62 65 5 11   Credit rating   BBB BBB BBB BBB BBB BBB B BB   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   56.9 109 6.3 164 50.6 139 0.0 0.0   EBITDA   23.1 79.1 -18.8 123 13.4 103 0.0 0.0   EBIT   23.1 79.1 -18.8 123 13.4 103 0.0 0.0   Pre-tax profit (PTP)   16.9 72.6 -26.0 114.3 5.3 98.5 0.0 0.0   Net earnings   16.9 72.6 -26.0 114.3 5.3 98.5 0.0 0.0   Pre-tax profit without non-rec. items   16.9 72.6 -26.0 114 5.3 98.5 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   1,161 1,190 1,116 1,042 1,261 1,293 0.0 0.0   Shareholders equity total   440 513 487 601 607 705 -1,625 -1,625   Interest-bearing liabilities   872 871 870 869 868 866 1,625 1,625   Balance sheet total (assets)   1,376 1,453 1,416 1,559 1,518 1,665 0.0 0.0   Net Debt   680 614 570 352 667 578 1,625 1,625     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   56.9 109 6.3 164 50.6 139 0.0 0.0   Gross profit growth   0.0% 92.5% -94.3% 2,514.4% -69.2% 174.4% -100.0% 0.0%   Employees   0 0 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)   1,376 1,453 1,416 1,559 1,518 1,665 0 0   Balance sheet change%   1.5% 5.6% -2.6% 10.1% -2.7% 9.7% -100.0% 0.0%   Added value   23.1 79.1 -18.8 122.9 13.4 103.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -68 29 -74 -74 219 32 -1,293 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 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 (%)   40.7% 72.3% -298.9% 74.7% 26.5% 74.4% 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 %   1.7% 5.6% -1.3% 8.3% 0.9% 6.5% 0.0% 0.0%   ROI %   1.8% 5.9% -1.4% 8.7% 0.9% 6.8% 0.0% 0.0%   ROE %   3.9% 15.2% -5.2% 21.0% 0.9% 15.0% 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 %   32.0% 35.3% 34.4% 38.6% 40.0% 42.3% -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, %   2,938.5% 775.7% -3,032.3% 286.6% 4,982.4% 559.9% 0.0% 0.0%   Gearing %   198.1% 169.9% 178.8% 144.6% 143.0% 122.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.7% 0.7% 0.8% 1.0% 0.9% 0.6% 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   0.3 0.3 0.4 0.6 0.3 0.4 0.0 0.0   Current Ratio   0.3 0.3 0.4 0.6 0.3 0.4 0.0 0.0   Cash and cash equivalent   192.7 257.8 300.2 516.8 200.1 287.6 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   -592.9 -549.8 -503.2 -316.6 -531.6 -466.8 -812.5 -812.5   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 0 -19 123 13 103 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -19 123 13 103 0 0   EBIT / employee   0 0 -19 123 13 103 0 0   Net earnings / employee   0 0 -26 114 5 98 0 0