Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KRUDT24 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% 4.2% 4.2%   Bankruptcy risk   4.8% 5.9% 4.3% 4.7% 7.8% 8.2% 16.7% 16.4%   Credit score (0-100)   46 40 48 44 31 29 10 11   Credit rating   BBB BBB BBB 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)  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   483 462 1,012 914 425 328 0.0 0.0   EBITDA   122 72.9 152 464 -199 17.6 0.0 0.0   EBIT   110 60.9 142 454 -240 -31.2 0.0 0.0   Pre-tax profit (PTP)   125.4 44.9 168.0 527.0 27.0 -39.3 0.0 0.0   Net earnings   125.4 44.9 168.0 527.0 27.0 -39.3 0.0 0.0   Pre-tax profit without non-rec. items   125 44.9 168 527 27.0 -39.3 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   2.0 40.0 51.0 41.0 169 160 0.0 0.0   Shareholders equity total   320 365 533 760 237 198 72.9 72.9   Interest-bearing liabilities   16.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,965 2,633 3,256 3,346 2,836 2,727 72.9 72.9   Net Debt   -1,432 -1,382 -2,448 -2,065 -1,474 -1,316 -72.9 -72.9     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   483 462 1,012 914 425 328 0.0 0.0   Gross profit growth   -28.3% -4.4% 119.0% -9.7% -53.4% -23.0% -100.0% 0.0%   Employees   0 1 1 1 1 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)   1,965 2,633 3,256 3,346 2,836 2,727 73 73   Balance sheet change%   3.7% 34.0% 23.7% 2.8% -15.3% -3.8% -97.3% 0.0%   Added value   121.9 72.9 151.5 463.9 -230.2 17.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -24 26 1 -20 86 -58 -160 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 (%)   22.7% 13.2% 14.0% 49.7% -56.5% -9.5% 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 %   6.7% 2.2% 5.8% 16.1% 1.1% -1.1% 0.0% 0.0%   ROI %   44.0% 14.4% 38.1% 82.1% 6.9% -14.1% 0.0% 0.0%   ROE %   48.7% 13.1% 37.4% 81.5% 5.4% -18.0% 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 %   16.3% 13.9% 16.4% 22.7% 8.4% 7.3% 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, %   -1,174.6% -1,895.8% -1,615.7% -445.1% 741.9% -7,482.4% 0.0% 0.0%   Gearing %   5.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.3% 70.5% 0.0% 0.0% 0.0% 0.0% 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   1.1 1.0 1.2 1.3 1.0 1.0 0.0 0.0   Current Ratio   1.2 1.1 1.2 1.3 1.0 1.0 0.0 0.0   Cash and cash equivalent   1,448.2 1,382.3 2,447.7 2,064.9 1,474.0 1,315.8 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   313.3 311.2 468.5 681.7 62.0 38.2 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 73 152 464 -230 18 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 73 152 464 -199 18 0 0   EBIT / employee   0 61 142 454 -240 -31 0 0   Net earnings / employee   0 45 168 527 27 -39 0 0