Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KORNERUP MALERFORRETNING 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   13.3% 12.3% 7.4% 6.8% 11.6% 15.6% 21.6% 21.2%   Credit score (0-100)   20 21 34 37 20 11 4 4   Credit rating   BB BB BB BBB BB BB B B   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)  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   398 359 302 331 385 238 0.0 0.0   EBITDA   37.4 108 147 328 -64.9 -162 0.0 0.0   EBIT   37.4 108 147 328 -64.9 -162 0.0 0.0   Pre-tax profit (PTP)   30.0 101.1 141.4 301.9 -63.2 -166.6 0.0 0.0   Net earnings   22.0 77.6 107.1 223.6 -52.9 -129.2 0.0 0.0   Pre-tax profit without non-rec. items   30.0 101 141 302 -63.2 -167 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -122 -43.9 63.1 287 234 105 19.7 19.7   Interest-bearing liabilities   152 133 26.2 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   267 413 380 419 544 261 19.7 19.7   Net Debt   121 -195 -161 -205 -489 -190 -19.7 -19.7     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   398 359 302 331 385 238 0.0 0.0   Gross profit growth   0.0% -9.7% -15.8% 9.3% 16.5% -38.1% -100.0% 0.0%   Employees   1 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)   267 413 380 419 544 261 20 20   Balance sheet change%   0.0% 54.8% -8.0% 10.3% 29.8% -52.0% -92.5% 0.0%   Added value   37.4 108.2 146.6 328.0 -64.9 -161.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   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 -1.0 -2.0 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 (%)   9.4% 30.1% 48.5% 99.2% -16.9% -67.9% 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 %   9.6% 25.6% 35.1% 83.3% -12.3% -40.2% 0.0% 0.0%   ROI %   24.6% 75.9% 132.0% 164.5% -21.3% -94.6% 0.0% 0.0%   ROE %   8.3% 22.9% 45.0% 127.8% -20.3% -76.3% 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 %   -31.3% -9.6% 16.6% 68.5% 43.0% 40.1% 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, %   322.2% -180.6% -109.9% -62.4% 752.5% 117.7% 0.0% 0.0%   Gearing %   -125.4% -302.4% 41.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.7% 5.0% 6.6% 233.3% 0.0% 0.0% 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   0.7 0.9 1.2 4.0 1.8 1.7 0.0 0.0   Current Ratio   0.7 0.9 1.2 4.0 1.8 1.7 0.0 0.0   Cash and cash equivalent   31.8 328.3 187.3 204.6 488.6 190.5 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   -121.5 -43.9 63.1 314.9 237.7 104.7 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   37 108 147 328 -65 -162 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   37 108 147 328 -65 -162 0 0   EBIT / employee   37 108 147 328 -65 -162 0 0   Net earnings / employee   22 78 107 224 -53 -129 0 0