Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CK KNUDSTRUP 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.0% 1.1% 0.8% 0.9% 0.8% 6.2% 12.9% 12.9%   Credit score (0-100)   88 86 92 91 90 37 17 17   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   519.3 412.5 772.1 658.8 641.8 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,789 5,035 5,398 4,967 5,386 6,128 0.0 0.0   EBITDA   2,324 2,074 2,287 1,855 1,679 603 0.0 0.0   EBIT   1,905 1,704 1,803 1,181 863 -252 0.0 0.0   Pre-tax profit (PTP)   1,861.8 1,648.0 1,694.2 1,046.0 719.0 -392.2 0.0 0.0   Net earnings   1,452.5 1,286.0 1,322.0 824.0 561.0 -395.6 0.0 0.0   Pre-tax profit without non-rec. items   1,862 1,648 1,694 1,046 719 -392 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   11,563 11,265 11,355 12,335 11,854 10,615 0.0 0.0   Shareholders equity total   7,442 7,278 7,315 6,817 6,479 5,534 1,165 1,165   Interest-bearing liabilities   3,706 3,467 3,230 3,837 4,437 4,181 0.0 0.0   Balance sheet total (assets)   14,301 13,809 13,504 13,412 13,398 26,345 1,165 1,165   Net Debt   3,148 1,972 2,281 3,220 3,928 -10,097 -1,165 -1,165     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   4,789 5,035 5,398 4,967 5,386 6,128 0.0 0.0   Gross profit growth   0.0% 5.1% 7.2% -8.0% 8.4% 13.8% -100.0% 0.0%   Employees   0 0 8 9 10 9 0 0   Employee growth %   0.0% 0.0% 0.0% 12.5% 11.1% -10.0% -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)   14,301 13,809 13,504 13,412 13,398 26,345 1,165 1,165   Balance sheet change%   0.0% -3.4% -2.2% -0.7% -0.1% 96.6% -95.6% 0.0%   Added value   1,905.3 1,703.6 1,802.9 1,181.0 863.0 -251.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6,055 4,421 -395 1,152 -2,144 -2,092 -6,372 -4,244   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 3.0 4.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   39.8% 33.8% 33.4% 23.8% 16.0% -4.1% 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 %   13.9% 12.4% 13.2% 8.8% 6.4% -1.3% 0.0% 0.0%   ROI %   15.5% 13.8% 14.7% 9.7% 7.0% -2.3% 0.0% 0.0%   ROE %   19.5% 17.5% 18.1% 11.7% 8.4% -6.6% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   52.0% 52.7% 54.2% 50.8% 48.4% 21.0% 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, %   135.5% 95.1% 99.7% 173.6% 233.9% -1,673.9% 0.0% 0.0%   Gearing %   49.8% 47.6% 44.2% 56.3% 68.5% 75.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.8% 2.8% 3.4% 3.8% 3.5% 3.3% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   1.4 1.3 1.1 0.3 0.4 0.8 0.0 0.0   Current Ratio   1.6 1.5 1.3 0.5 0.5 0.8 0.0 0.0   Cash and cash equivalent   557.6 1,495.0 949.1 617.0 509.0 14,278.2 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   998.2 843.6 514.0 -1,214.0 -1,362.0 -2,837.9 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 225 131 86 -28 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 286 206 168 67 0 0   EBIT / employee   0 0 225 131 86 -28 0 0   Net earnings / employee   0 0 165 92 56 -44 0 0