Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KIRSTINEBERG A/S 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% 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   -525 4,524 4,237 4,448 6,726 6,278 0.0 0.0   EBITDA   -2,838 1,801 1,026 8,585 3,809 2,687 0.0 0.0   EBIT   -3,785 1,801 1,026 8,585 2,903 1,593 0.0 0.0   Pre-tax profit (PTP)   -5,373.2 702.0 428.0 7,024.0 1,570.4 -1,192.4 0.0 0.0   Net earnings   -4,263.6 702.0 428.0 7,024.0 1,509.0 -702.4 0.0 0.0   Pre-tax profit without non-rec. items   -5,373 1,801 1,026 8,585 1,570 -1,192 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   59,183 0.0 0.0 0.0 71,032 74,112 0.0 0.0   Shareholders equity total   13,864 12,595 13,126 22,437 23,946 23,516 7,534 7,534   Interest-bearing liabilities   58,405 0.0 0.0 0.0 66,332 71,876 0.0 0.0   Balance sheet total (assets)   83,117 85,253 87,745 102,216 104,851 109,912 7,534 7,534   Net Debt   56,571 0.0 0.0 0.0 62,459 71,833 -7,534 -7,534     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   -525 4,524 4,237 4,448 6,726 6,278 0.0 0.0   Gross profit growth   0.0% 0.0% -6.3% 5.0% 51.2% -6.7% -100.0% 0.0%   Employees   7 0 0 0 6 8 0 0   Employee growth %   -12.5% -100.0% 0.0% 0.0% 0.0% 33.3% -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)   83,117 85,253 87,745 102,216 104,851 109,912 7,534 7,534   Balance sheet change%   68.1% 2.6% 2.9% 16.5% 2.6% 4.8% -93.1% 0.0%   Added value   -2,837.5 1,801.0 1,026.0 8,585.0 2,902.9 2,686.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   15,173 2,376 -38,225 0 54,722 17,389 -58,708 -15,404   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 3.0 4.0 5.0 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 (%)   720.6% 39.8% 24.2% 193.0% 43.2% 25.4% 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 %   -5.5% 2.1% 1.2% 9.0% 2.9% 2.3% 0.0% 0.0%   ROI %   -6.1% 2.2% 1.2% 9.0% 3.0% 2.4% 0.0% 0.0%   ROE %   -29.4% 5.3% 3.3% 39.5% 6.5% -3.0% 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 %   16.7% 100.0% 100.0% 100.0% 22.8% 21.4% 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, %   -1,993.6% 0.0% 0.0% 0.0% 1,639.6% 2,673.8% 0.0% 0.0%   Gearing %   421.3% 0.0% 0.0% 0.0% 277.0% 305.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 0.0% 0.0% 0.0% 4.3% 5.3% 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   0.2 0.0 0.0 0.0 0.4 0.3 0.0 0.0   Current Ratio   0.7 0.0 0.0 0.0 1.2 1.0 0.0 0.0   Cash and cash equivalent   1,834.1 0.0 0.0 0.0 3,872.8 42.6 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   -10,467.7 0.0 0.0 0.0 2,381.1 1,258.7 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   -405 0 0 0 484 336 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -405 0 0 0 635 336 0 0   EBIT / employee   -541 0 0 0 484 199 0 0   Net earnings / employee   -609 0 0 0 251 -88 0 0   Application planning & rights & technical implementation CreditReports.dk Privacy Policy Disclaimer Click here to report an error or submit an improvement suggestion for developers. 1