Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KEV SERVICE ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 2.6% 2.6%   Bankruptcy risk   2.5% 1.1% 1.2% 4.3% 3.0% 2.9% 9.9% 9.7%   Credit score (0-100)   64 84 81 46 57 57 25 26   Credit rating   BBB A A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 140.8 152.9 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   3,002 0 0 0 0 0 0 0   Gross profit   3,002 3,579 7,300 5,186 5,893 4,224 0.0 0.0   EBITDA   1,921 1,139 1,955 -1,087 275 203 0.0 0.0   EBIT   1,792 1,070 1,877 -1,209 120 52.4 0.0 0.0   Pre-tax profit (PTP)   1,791.7 1,060.6 1,876.7 -1,267.5 15.6 30.9 0.0 0.0   Net earnings   1,397.8 875.8 1,456.1 -1,317.1 -138.7 -263.9 0.0 0.0   Pre-tax profit without non-rec. items   1,792 1,061 1,877 -1,268 15.6 30.9 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   977 208 235 392 522 472 0.0 0.0   Shareholders equity total   1,478 2,354 3,810 2,134 1,995 1,731 1,651 1,651   Interest-bearing liabilities   0.0 0.0 0.0 93.9 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,654 4,264 7,568 4,856 4,494 3,433 1,651 1,651   Net Debt   -1,263 -1,706 -4,208 -1,566 -957 -520 -1,651 -1,651     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   3,002 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   3,002 3,579 7,300 5,186 5,893 4,224 0.0 0.0   Gross profit growth   108.2% 19.2% 104.0% -29.0% 13.6% -28.3% -100.0% 0.0%   Employees   4 7 18 18 16 11 0 0   Employee growth %   0.0% 75.0% 157.1% 0.0% -11.1% -31.3% -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)   3,654 4,264 7,568 4,856 4,494 3,433 1,651 1,651   Balance sheet change%   29.9% 16.7% 77.5% -35.8% -7.5% -23.6% -51.9% 0.0%   Added value   1,920.6 1,139.1 1,955.1 -1,086.5 243.1 203.0 0.0 0.0   Added value %   64.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -258 -839 -51 35 -25 -201 -472 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 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 %   64.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   59.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   59.7% 29.9% 25.7% -23.3% 2.0% 1.2% 0.0% 0.0%   Net Earnings %   46.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   50.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   59.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   55.4% 27.0% 32.3% -19.0% 2.6% 1.3% 0.0% 0.0%   ROI %   179.8% 55.5% 61.6% -39.0% 5.7% 2.9% 0.0% 0.0%   ROE %   142.0% 45.7% 47.2% -44.3% -6.7% -14.2% 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 %   40.4% 55.2% 50.3% 43.9% 44.4% 50.4% 100.0% 100.0%   Relative indebtedness %   72.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   30.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -65.8% -149.7% -215.3% 144.2% -347.6% -256.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 4.4% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 186.4% 223.2% 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   1.2 2.1 2.0 1.6 1.6 1.7 0.0 0.0   Current Ratio   1.2 2.1 2.0 1.6 1.6 1.7 0.0 0.0   Cash and cash equivalent   1,263.4 1,705.7 4,208.4 1,660.2 956.8 520.5 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)   171.8 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 %   89.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   500.4 2,167.2 3,591.0 1,741.4 1,472.6 1,259.3 0.0 0.0   Net working capital %   16.7% 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   751 0 0 0 0 0 0 0   Added value / employee   480 163 109 -60 15 18 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   480 163 109 -60 17 18 0 0   EBIT / employee   448 153 104 -67 8 5 0 0   Net earnings / employee   349 125 81 -73 -9 -24 0 0