Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KENNI INVEST 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% 1.5% 2.1%   Bankruptcy risk   2.2% 2.1% 2.0% 2.3% 3.0% 2.3% 11.6% 9.0%   Credit score (0-100)   67 69 68 64 57 64 21 27   Credit rating   BBB A A BBB BBB BBB BB BB   Credit limit (kDKK)   0.1 0.2 0.4 0.2 0.0 0.1 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   36.0 74.2 41.1 29.4 -74.9 68.3 0.0 0.0   EBITDA   36.0 74.2 41.1 29.4 -74.9 68.3 0.0 0.0   EBIT   19.9 58.1 25.1 13.4 -103 -23.2 0.0 0.0   Pre-tax profit (PTP)   106.6 177.9 242.8 -19.0 -587.6 -622.2 0.0 0.0   Net earnings   83.2 133.1 189.4 -14.8 -337.1 -485.3 0.0 0.0   Pre-tax profit without non-rec. items   107 178 243 -19.0 -588 -622 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   1,524 1,508 1,492 1,475 3,722 9,381 0.0 0.0   Shareholders equity total   2,830 2,963 3,152 3,137 2,800 2,315 2,190 2,190   Interest-bearing liabilities   5,018 3,819 3,626 10,267 19,601 19,729 0.0 0.0   Balance sheet total (assets)   7,935 6,838 6,836 13,434 23,033 22,122 2,190 2,190   Net Debt   3,881 3,767 3,579 847 10,906 17,533 -2,190 -2,190     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   36.0 74.2 41.1 29.4 -74.9 68.3 0.0 0.0   Gross profit growth   -39.0% 106.2% -44.6% -28.5% 0.0% 0.0% -100.0% 0.0%   Employees   0 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   7,935 6,838 6,836 13,434 23,033 22,122 2,190 2,190   Balance sheet change%   98.8% -13.8% -0.0% 96.5% 71.5% -4.0% -90.1% 0.0%   Added value   36.0 74.2 41.1 29.4 -87.3 68.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -32 -32 -32 -32 2,219 5,567 -9,381 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 -1.0 -2.0 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 (%)   55.4% 78.4% 61.0% 45.4% 137.8% -34.0% 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 %   2.6% 4.2% 4.6% 2.7% 1.0% 2.2% 0.0% 0.0%   ROI %   2.6% 4.3% 4.6% 2.7% 1.0% 2.3% 0.0% 0.0%   ROE %   3.0% 4.6% 6.2% -0.5% -11.4% -19.0% 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 %   35.7% 43.3% 46.1% 23.4% 12.2% 10.5% 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, %   10,788.4% 5,079.9% 8,710.3% 2,880.6% -14,553.9% 25,676.4% 0.0% 0.0%   Gearing %   177.3% 128.9% 115.0% 327.2% 699.9% 852.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 3.1% 1.9% 4.2% 5.1% 5.7% 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   47.8 1.8 2.0 1.0 0.9 0.6 0.0 0.0   Current Ratio   47.8 1.8 2.0 1.0 0.9 0.6 0.0 0.0   Cash and cash equivalent   1,136.9 51.4 47.3 9,419.9 8,694.5 2,195.4 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   5,965.7 2,316.7 2,652.8 306.5 -2,310.5 -8,497.8 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 74 41 29 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 74 41 29 0 0 0 0   EBIT / employee   0 58 25 13 0 0 0 0   Net earnings / employee   0 133 189 -15 0 0 0 0