Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KAMMI Byg 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 7.8%   Bankruptcy risk   10.6% 9.1% 12.0% 9.9% 16.2% 14.5% 20.4% 18.1%   Credit score (0-100)   25 28 21 25 10 14 4 8   Credit rating   BB BB BB BB BB BB 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   114 38.6 -5.1 -12.9 -51.9 53.2 0.0 0.0   EBITDA   35.7 23.5 -5.1 -12.9 -51.9 53.2 0.0 0.0   EBIT   33.0 19.5 -9.1 -17.0 -55.9 51.8 0.0 0.0   Pre-tax profit (PTP)   32.6 18.4 -9.4 -18.3 -56.0 49.1 0.0 0.0   Net earnings   25.4 14.3 -7.4 -12.8 -45.2 34.8 0.0 0.0   Pre-tax profit without non-rec. items   32.6 18.4 -9.4 -18.3 -56.0 49.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   17.4 13.4 9.4 5.4 1.3 0.0 0.0 0.0   Shareholders equity total   42.0 56.3 48.9 36.1 -9.1 25.7 -14.3 -14.3   Interest-bearing liabilities   20.4 0.0 0.0 0.0 0.0 0.0 14.3 14.3   Balance sheet total (assets)   151 78.3 74.7 71.2 31.9 817 0.0 0.0   Net Debt   20.4 -0.9 -3.6 -2.6 -0.8 -138 14.3 14.3     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 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   114 38.6 -5.1 -12.9 -51.9 53.2 0.0 0.0   Gross profit growth   437.1% -66.2% 0.0% -155.7% -301.0% 0.0% -100.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 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)   151 78 75 71 32 817 0 0   Balance sheet change%   496.8% -48.2% -4.6% -4.7% -55.1% 2,457.8% -100.0% 0.0%   Added value   33.0 19.5 -9.1 -17.0 -55.9 51.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   15 -8 -8 -8 -8 -3 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 -2.0 -3.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 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 (%)   29.0% 50.5% 179.3% 131.0% 107.7% 97.5% 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 %   37.5% 17.0% -11.9% -23.3% -99.7% 12.1% 0.0% 0.0%   ROI %   83.1% 32.6% -17.2% -39.9% -309.6% 403.0% 0.0% 0.0%   ROE %   86.8% 29.1% -14.0% -30.0% -132.8% 120.7% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   27.8% 71.9% 65.5% 50.8% -22.1% 3.1% -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, %   57.2% -3.9% 71.7% 20.3% 1.5% -259.9% 0.0% 0.0%   Gearing %   48.7% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 10.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.2 3.0 2.5 1.9 0.7 1.0 0.0 0.0   Current Ratio   1.2 3.0 2.5 1.9 0.7 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.9 3.6 2.6 0.8 138.2 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 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   25.1 43.3 39.5 30.8 -10.4 25.7 -7.1 -7.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   33 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   36 0 0 0 0 0 0 0   EBIT / employee   33 0 0 0 0 0 0 0   Net earnings / employee   25 0 0 0 0 0 0 0