Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kornbyen 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  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 1.6% 3.0% 1.5% 1.4% 2.3% 7.8% 7.7%   Credit score (0-100)   0 75 55 76 78 64 31 32   Credit rating   N/A A BBB A A BBB BB BB   Credit limit (kDKK)   0.0 18.5 0.0 197.0 457.4 0.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 2,114 1,276 812 1,403 1,132 0.0 0.0   EBITDA   0.0 4,709 666 200 791 520 0.0 0.0   EBIT   0.0 3,209 34,595 7,681 7,979 520 0.0 0.0   Pre-tax profit (PTP)   0.0 2,212.7 34,158.5 6,984.4 6,742.0 -824.2 0.0 0.0   Net earnings   0.0 1,699.1 26,643.5 5,447.8 5,256.3 -646.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 2,213 34,159 6,984 6,742 -824 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 29,691 66,000 75,000 83,000 83,591 0.0 0.0   Shareholders equity total   0.0 5,376 32,019 37,467 42,723 42,077 41,952 41,952   Interest-bearing liabilities   0.0 18,766 20,036 23,983 24,731 26,183 0.0 0.0   Balance sheet total (assets)   0.0 29,711 66,664 75,000 83,024 83,628 41,952 41,952   Net Debt   0.0 18,766 20,036 23,983 24,731 26,183 -41,952 -41,952     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 2,114 1,276 812 1,403 1,132 0.0 0.0   Gross profit growth   -100.0% 0.0% -39.6% -36.4% 72.7% -19.3% -100.0% 0.0%   Employees   0 1 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 100.0% 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)   0 29,711 66,664 75,000 83,024 83,628 41,952 41,952   Balance sheet change%   -100.0% 0.0% 124.4% 12.5% 10.7% 0.7% -49.8% 0.0%   Added value   0.0 3,209.2 34,595.4 7,681.3 7,978.6 520.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -28,000 29,691 36,309 9,000 8,000 591 -83,591 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   0.0% 151.8% 2,710.7% 945.6% 568.6% 46.0% 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 %   0.0% 10.8% 71.8% 10.8% 10.1% 0.6% 0.0% 0.0%   ROI %   0.0% 11.0% 74.5% 11.1% 10.2% 0.6% 0.0% 0.0%   ROE %   0.0% 31.6% 142.5% 15.7% 13.1% -1.5% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 18.1% 48.0% 50.0% 51.7% 50.6% 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, %   0.0% 398.5% 3,009.5% 11,996.5% 3,126.7% 5,031.3% 0.0% 0.0%   Gearing %   0.0% 349.1% 62.6% 64.0% 57.9% 62.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 10.6% 2.3% 3.2% 5.1% 5.3% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 -10,564.6 -14,174.0 -16,513.5 -18,084.2 -19,890.3 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  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 3,209 17,298 3,841 3,989 260 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 4,709 333 100 395 260 0 0   EBIT / employee   0 3,209 17,298 3,841 3,989 260 0 0   Net earnings / employee   0 1,699 13,322 2,724 2,628 -323 0 0