Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KLOKHOLM AUTOMOBILER 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% 2.9% 2.9%   Bankruptcy risk   0.7% 0.8% 0.8% 0.9% 0.9% 0.9% 7.0% 6.8%   Credit score (0-100)   95 92 90 89 90 88 34 35   Credit rating   AA AA A A A A BBB BBB   Credit limit (kDKK)   358.7 284.6 291.6 387.4 410.1 483.9 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   3,229 3,298 4,129 4,607 8,392 10,626 0.0 0.0   EBITDA   1,294 1,213 1,534 1,645 1,715 2,792 0.0 0.0   EBIT   906 855 1,058 1,180 1,248 2,076 0.0 0.0   Pre-tax profit (PTP)   900.0 856.0 1,044.0 1,115.0 1,128.0 2,051.0 0.0 0.0   Net earnings   694.0 662.0 812.0 867.0 876.0 1,595.4 0.0 0.0   Pre-tax profit without non-rec. items   900 856 1,044 1,115 1,128 2,051 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   1,917 2,006 2,616 2,249 2,183 1,885 0.0 0.0   Shareholders equity total   2,242 2,204 2,316 2,382 2,987 3,415 1,986 1,986   Interest-bearing liabilities   1,095 1,006 1,469 2,097 1,794 832 0.0 0.0   Balance sheet total (assets)   4,707 4,533 5,364 6,041 8,857 7,929 1,986 1,986   Net Debt   -246 529 1,306 -398 1,776 817 -1,493 -1,493     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   3,229 3,298 4,129 4,607 8,392 10,626 0.0 0.0   Gross profit growth   11.2% 2.1% 25.2% 11.6% 82.2% 26.6% -100.0% 0.0%   Employees   6 6 6 8 18 20 0 0   Employee growth %   0.0% 0.0% 0.0% 33.3% 125.0% 11.1% -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)   4,707 4,533 5,364 6,041 8,857 7,929 1,986 1,986   Balance sheet change%   3.3% -3.7% 18.3% 12.6% 46.6% -10.5% -74.9% 0.0%   Added value   1,294.0 1,213.0 1,534.0 1,645.0 1,713.0 2,792.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -406 -269 134 -832 120 -1,174 -1,885 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 5.0 5.0 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 (%)   28.1% 25.9% 25.6% 25.6% 14.9% 19.5% 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 %   19.8% 18.9% 21.6% 20.7% 17.9% 25.4% 0.0% 0.0%   ROI %   26.6% 26.0% 29.9% 28.2% 25.5% 41.6% 0.0% 0.0%   ROE %   32.0% 29.8% 35.9% 36.9% 32.6% 49.8% 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 %   47.6% 48.6% 43.2% 39.4% 33.7% 43.1% 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, %   -19.0% 43.6% 85.1% -24.2% 103.6% 29.3% 0.0% 0.0%   Gearing %   48.8% 45.6% 63.4% 88.0% 60.1% 24.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 1.4% 1.9% 3.6% 10.4% 6.2% 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   1.9 1.3 0.3 1.1 0.5 0.4 0.0 0.0   Current Ratio   2.2 1.9 1.3 1.3 1.3 1.2 0.0 0.0   Cash and cash equivalent   1,341.0 477.0 163.0 2,495.0 18.0 14.6 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   1,540.0 1,178.0 602.0 896.0 1,257.0 1,056.2 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   216 202 256 206 95 140 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   216 202 256 206 95 140 0 0   EBIT / employee   151 143 176 148 69 104 0 0   Net earnings / employee   116 110 135 108 49 80 0 0