Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KAMO INVEST ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2%   Bankruptcy risk   4.3% 7.5% 7.9% 4.8% 8.9% 8.2% 13.7% 11.3%   Credit score (0-100)   50 34 32 45 26 29 15 22   Credit rating   BBB BB BB BBB BB BB BB 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 173 0 0 0   Gross profit   222 250 272 219 173 0.0 0.0 0.0   EBITDA   74.1 124 140 94.1 -71.4 0.0 0.0 0.0   EBIT   74.1 124 140 94.1 -71.4 0.0 0.0 0.0   Pre-tax profit (PTP)   74.1 124.5 140.3 94.1 -71.4 112.9 0.0 0.0   Net earnings   73.8 124.1 140.3 94.1 -71.4 112.9 0.0 0.0   Pre-tax profit without non-rec. items   74.1 124 140 94.1 -71.4 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,060 1,084 1,124 1,114 929 928 685 685   Interest-bearing liabilities   0.0 0.0 24.1 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,092 1,117 1,188 1,144 959 960 685 685   Net Debt   -1,043 -1,062 -1,103 -1,061 -884 -927 -685 -685     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 173 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Gross profit   222 250 272 219 173 0.0 0.0 0.0   Gross profit growth   -9.1% 12.9% 8.9% -19.8% -20.7% -100.0% 0.0% 0.0%   Employees   0 0 0 0 0 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)   1,092 1,117 1,188 1,144 959 960 685 685   Balance sheet change%   -1.9% 2.3% 6.4% -3.7% -16.2% 0.1% -28.7% 0.0%   Added value   74.1 124.5 140.3 94.1 -71.4 0.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% -41.2% 0.0% 0.0% 0.0%   Investments   -10 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 -1.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 0.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% -41.2% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% -41.2% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   33.4% 49.8% 51.5% 43.1% -41.2% 0.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% -41.2% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% -41.2% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% -41.2% 0.0% 0.0% 0.0%   ROA %   6.7% 11.3% 12.2% 8.1% -6.8% 0.0% 0.0% 0.0%   ROI %   6.9% 11.6% 12.3% 8.1% -6.8% 0.0% 0.0% 0.0%   ROE %   6.9% 11.6% 12.7% 8.4% -7.0% 12.2% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   97.1% 97.1% 94.6% 97.3% 96.9% 96.6% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 17.4% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% -492.3% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -1,408.2% -853.4% -786.3% -1,127.2% 1,237.9% 0.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 2.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   34.5 34.3 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   34.5 34.3 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   1,043.4 1,062.1 1,127.4 1,061.1 883.5 927.4 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 149.0 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% 553.4% 0.0% 0.0% 0.0%   Net working capital   317.5 1,034.6 1,188.3 573.7 174.0 289.4 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 100.3% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 113 0 0