Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LÆGE OLE KRAFT ApS

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   8.7% 5.6% 8.0% 7.2% 12.8% 19.7% 15.2% 15.2%   Credit score (0-100)   31 43 32 35 18 5 12 13   Credit rating   B BB B BB B C 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   157 117 126 84.8 0.6 -47.6 0.0 0.0   EBITDA   0.8 -19.8 36.3 36.7 -47.4 -90.8 0.0 0.0   EBIT   -2.3 -35.9 -5.1 -2.1 -86.2 -107 0.0 0.0   Pre-tax profit (PTP)   -8.5 -43.1 -15.7 -8.9 -90.7 -111.4 0.0 0.0   Net earnings   -4.9 -35.3 -13.2 -34.4 -90.7 -111.4 0.0 0.0   Pre-tax profit without non-rec. items   -8.5 -43.1 -15.7 -8.9 -90.7 -111 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   5.8 145 103 64.6 25.8 0.0 0.0 0.0   Shareholders equity total   239 203 190 156 65.1 -46.4 -171 -171   Interest-bearing liabilities   132 224 156 88.6 43.0 66.3 171 171   Balance sheet total (assets)   403 456 371 267 145 54.4 0.0 0.0   Net Debt   -223 -60.0 -84.1 -95.6 -73.8 14.3 171 171     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   157 117 126 84.8 0.6 -47.6 0.0 0.0   Gross profit growth   0.0% -25.6% 8.3% -32.9% -99.3% 0.0% 0.0% 0.0%   Employees   1 1 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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)   403 456 371 267 145 54 0 0   Balance sheet change%   0.0% 13.2% -18.7% -28.0% -45.6% -62.6% -100.0% 0.0%   Added value   -2.3 -35.9 -5.1 -2.1 -86.2 -106.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3 123 -83 -78 -78 -42 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 -5.0 -5.0 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 (%)   -1.5% -30.7% -4.0% -2.4% -14,603.4% 224.2% 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 %   -0.6% -8.3% -1.2% -0.6% -41.8% -86.7% 0.0% 0.0%   ROI %   -0.6% -9.0% -1.3% -0.7% -48.9% -122.4% 0.0% 0.0%   ROE %   -2.0% -16.0% -6.7% -19.9% -82.1% -186.5% 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 %   59.2% 44.6% 51.3% 58.3% 44.8% -46.0% -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, %   -26,524.2% 303.7% -231.4% -260.6% 155.6% -15.8% 0.0% 0.0%   Gearing %   55.5% 110.1% 82.2% 56.9% 66.1% -143.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.2% 4.1% 5.6% 5.6% 6.9% 8.7% 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   2.4 1.2 1.5 1.8 1.5 0.5 0.0 0.0   Current Ratio   2.4 1.2 1.5 1.8 1.5 0.5 0.0 0.0   Cash and cash equivalent   355.3 283.9 240.4 184.2 116.8 52.0 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   232.8 58.5 86.8 91.1 39.2 -46.4 -85.7 -85.7   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   -2 -36 -5 -2 -86 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1 -20 36 37 -47 0 0 0   EBIT / employee   -2 -36 -5 -2 -86 0 0 0   Net earnings / employee   -5 -35 -13 -34 -91 0 0 0