Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KEMPEL 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% 6.0% 6.0%   Bankruptcy risk   9.1% 7.9% 9.0% 7.3% 13.7% 6.4% 18.2% 18.0%   Credit score (0-100)   28 32 27 32 15 36 8 8   Credit rating   BB BB BB BBB BB BBB 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)  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   1,946 2,239 1,775 2,046 2,737 1,536 0.0 0.0   EBITDA   65.9 599 466 447 206 195 0.0 0.0   EBIT   -120 377 231 335 102 99.3 0.0 0.0   Pre-tax profit (PTP)   -264.6 239.2 106.2 222.3 -27.5 -946.8 0.0 0.0   Net earnings   -264.6 239.2 106.2 222.3 -27.5 -946.8 0.0 0.0   Pre-tax profit without non-rec. items   -265 239 106 222 -27.5 -947 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   2,660 2,295 1,983 1,812 1,859 1,666 0.0 0.0   Shareholders equity total   -659 -420 -306 -83.7 -111 -1,058 -1,108 -1,108   Interest-bearing liabilities   2,102 2,157 1,518 1,916 1,021 2,819 1,108 1,108   Balance sheet total (assets)   3,122 3,623 3,130 3,983 3,810 2,219 0.0 0.0   Net Debt   2,099 2,150 1,470 1,908 1,009 2,815 1,108 1,108     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   1,946 2,239 1,775 2,046 2,737 1,536 0.0 0.0   Gross profit growth   2.0% 15.0% -20.7% 15.3% 33.7% -43.9% -100.0% 0.0%   Employees   0 5 4 4 7 4 0 0   Employee growth %   0.0% 0.0% -20.0% 0.0% 75.0% -42.9% -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)   3,122 3,623 3,130 3,983 3,810 2,219 0 0   Balance sheet change%   10.6% 16.1% -13.6% 27.2% -4.3% -41.8% -100.0% 0.0%   Added value   65.9 599.2 466.1 447.3 214.6 195.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   157 -588 -546 -283 -57 -288 -1,666 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 3.0 4.0 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 (%)   -6.2% 16.8% 13.0% 16.4% 3.7% 6.5% 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 %   -3.3% 9.8% 6.5% 9.3% 3.2% 3.5% 0.0% 0.0%   ROI %   -5.1% 17.9% 13.3% 19.4% 8.2% 6.7% 0.0% 0.0%   ROE %   -8.9% 7.1% 3.1% 6.3% -0.7% -31.4% 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 %   -17.4% -10.4% -8.9% -2.1% -2.8% -32.3% -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, %   3,185.8% 358.8% 315.5% 426.7% 490.3% 1,441.2% 0.0% 0.0%   Gearing %   -318.8% -513.7% -496.0% -2,289.1% -918.1% -266.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 6.7% 7.5% 7.4% 10.6% 56.0% 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   0.2 0.4 0.5 0.7 0.6 0.1 0.0 0.0   Current Ratio   0.2 0.5 0.5 0.8 0.7 0.2 0.0 0.0   Cash and cash equivalent   2.4 6.7 47.4 7.7 12.4 4.7 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   -1,978.5 -1,481.5 -1,047.5 -595.7 -997.3 -1,790.7 -554.0 -554.0   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   0 120 117 112 31 49 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 120 117 112 29 49 0 0   EBIT / employee   0 75 58 84 15 25 0 0   Net earnings / employee   0 48 27 56 -4 -237 0 0