Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OLE D. KNUDSEN HOLDING ApS 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% 0.6% 0.6%   Bankruptcy risk   0.7% 1.0% 0.7% 0.7% 0.6% 1.3% 8.7% 8.7%   Credit score (0-100)   95 86 94 93 97 78 28 28   Credit rating   AA A AA AA AA A BB BB   Credit limit (kDKK)   5,733.1 4,724.7 10,163.9 10,619.4 12,766.3 1,556.1 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   12.9 16.4 36.7 38.8 68.9 -84.8 0.0 0.0   EBITDA   12.9 16.4 36.7 38.8 68.9 -84.8 0.0 0.0   EBIT   4.6 8.0 24.0 17.4 47.5 -106 0.0 0.0   Pre-tax profit (PTP)   915.2 38,296.1 12,009.0 6,418.4 14,216.2 -3,528.5 0.0 0.0   Net earnings   915.2 38,363.7 12,063.3 6,464.1 14,225.4 -3,394.7 0.0 0.0   Pre-tax profit without non-rec. items   915 38,296 12,009 6,418 14,216 -3,529 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   1,002 994 3,202 3,181 3,160 4,948 0.0 0.0   Shareholders equity total   62,750 100,851 112,140 118,512 132,675 129,466 6,092 6,092   Interest-bearing liabilities   8,099 7,675 9,398 10,388 11,202 13,856 0.0 0.0   Balance sheet total (assets)   70,875 110,065 123,367 130,580 144,004 143,386 6,092 6,092   Net Debt   8,088 7,608 9,374 10,327 11,023 13,676 -6,092 -6,092     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   12.9 16.4 36.7 38.8 68.9 -84.8 0.0 0.0   Gross profit growth   -59.2% 26.8% 124.0% 5.9% 77.5% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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)   70,875 110,065 123,367 130,580 144,004 143,386 6,092 6,092   Balance sheet change%   10.4% 55.3% 12.1% 5.8% 10.3% -0.4% -95.8% 0.0%   Added value   12.9 16.4 36.7 38.8 68.9 -84.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -17 -17 2,196 -43 -43 1,767 -4,948 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -1.0 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 (%)   35.4% 49.1% 65.4% 44.9% 68.9% 125.2% 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 %   1.6% 42.7% 11.4% 5.3% 10.6% -2.1% 0.0% 0.0%   ROI %   1.6% 43.1% 11.5% 5.4% 10.6% -2.1% 0.0% 0.0%   ROE %   1.5% 46.9% 11.3% 5.6% 11.3% -2.6% 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 %   88.5% 91.6% 90.9% 90.8% 92.1% 90.3% 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, %   62,657.6% 46,488.4% 25,571.7% 26,599.5% 15,997.8% -16,125.6% 0.0% 0.0%   Gearing %   12.9% 7.6% 8.4% 8.8% 8.4% 10.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 4.2% 14.7% 3.1% 2.8% 4.6% 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   32.8 6.1 4.3 3.2 3.7 2.6 0.0 0.0   Current Ratio   32.8 6.1 4.3 3.2 3.7 2.6 0.0 0.0   Cash and cash equivalent   10.8 67.3 24.2 60.7 179.1 179.8 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   10,340.7 9,590.1 7,641.3 7,421.2 7,435.6 6,505.9 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 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 0 0 0