Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANLÆGSGARTNER KENT KØHLER 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.9%   Bankruptcy risk   4.1% 2.0% 2.2% 1.1% 0.8% 0.8% 11.6% 9.4%   Credit score (0-100)   51 71 68 84 91 93 20 26   Credit rating   BBB A BBB A AA AA BB BB   Credit limit (kDKK)   0.0 0.2 0.1 104.5 323.1 530.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,112 1,734 1,864 2,674 3,320 4,487 0.0 0.0   EBITDA   -48.9 313 431 901 1,253 1,913 0.0 0.0   EBIT   -159 195 148 666 989 1,556 0.0 0.0   Pre-tax profit (PTP)   -161.1 194.2 145.8 661.3 981.9 1,539.6 0.0 0.0   Net earnings   -128.1 140.7 100.7 523.7 779.6 1,178.1 0.0 0.0   Pre-tax profit without non-rec. items   -161 194 146 661 982 1,540 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   588 587 436 745 806 1,363 0.0 0.0   Shareholders equity total   565 706 806 1,330 2,110 3,288 3,208 3,208   Interest-bearing liabilities   698 648 644 684 644 935 0.0 0.0   Balance sheet total (assets)   1,750 1,847 1,832 2,814 3,355 4,877 3,208 3,208   Net Debt   340 138 -14.3 -451 -618 -1,498 -3,208 -3,208     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   1,112 1,734 1,864 2,674 3,320 4,487 0.0 0.0   Gross profit growth   -8.4% 55.9% 7.5% 43.5% 24.2% 35.1% -100.0% 0.0%   Employees   0 0 0 0 0 7 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)   1,750 1,847 1,832 2,814 3,355 4,877 3,208 3,208   Balance sheet change%   11.0% 5.5% -0.8% 53.6% 19.2% 45.4% -34.2% 0.0%   Added value   -159.4 194.5 148.3 666.4 988.7 1,556.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -221 -119 -434 75 -203 199 -1,363 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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 (%)   -14.3% 11.2% 8.0% 24.9% 29.8% 34.7% 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% 10.9% 8.1% 28.7% 32.1% 37.8% 0.0% 0.0%   ROI %   -12.8% 14.9% 10.6% 38.5% 41.5% 44.6% 0.0% 0.0%   ROE %   -18.9% 22.1% 13.3% 49.0% 45.3% 43.7% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   32.3% 38.2% 44.0% 47.3% 62.9% 67.4% 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, %   -693.7% 44.2% -3.3% -50.1% -49.3% -78.3% 0.0% 0.0%   Gearing %   123.5% 91.9% 79.9% 51.4% 30.5% 28.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 0.1% 0.4% 0.8% 1.0% 2.1% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   1.0 1.1 1.4 1.4 2.0 2.2 0.0 0.0   Current Ratio   1.0 1.1 1.4 1.4 2.0 2.2 0.0 0.0   Cash and cash equivalent   358.1 510.1 658.8 1,135.2 1,262.4 2,432.9 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   -23.4 118.4 370.5 584.7 1,303.2 1,924.9 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 222 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 273 0 0   EBIT / employee   0 0 0 0 0 222 0 0   Net earnings / employee   0 0 0 0 0 168 0 0