Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KI Industiris 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% 0.4% 0.4%   Bankruptcy risk   12.6% 11.4% 11.8% 4.8% 6.1% 11.3% 18.2% 18.2%   Credit score (0-100)   20 22 20 43 38 20 8 8   Credit rating   BB BB BB BBB BBB 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)  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   702 729 779 673 571 643 0.0 0.0   EBITDA   -27.3 122 69.5 43.4 -18.8 166 0.0 0.0   EBIT   -27.3 122 69.5 43.4 -27.2 166 0.0 0.0   Pre-tax profit (PTP)   -27.4 121.8 67.9 41.5 -28.4 166.1 0.0 0.0   Net earnings   -27.4 104.8 51.7 30.1 -28.4 126.9 0.0 0.0   Pre-tax profit without non-rec. items   -27.4 122 67.9 41.5 -28.4 166 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   0.0 0.0 0.0 0.0 33.6 0.0 0.0 0.0   Shareholders equity total   -9.4 95.4 147 177 149 276 226 226   Interest-bearing liabilities   0.0 2.9 0.8 2.6 2.2 0.0 0.0 0.0   Balance sheet total (assets)   55.9 261 495 414 263 405 226 226   Net Debt   -12.2 -214 -362 -284 -112 -388 -226 -226     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   702 729 779 673 571 643 0.0 0.0   Gross profit growth   -19.2% 3.8% 6.9% -13.6% -15.1% 12.6% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   56 261 495 414 263 405 226 226   Balance sheet change%   -38.9% 367.5% 89.4% -16.4% -36.5% 54.3% -44.3% 0.0%   Added value   -27.3 122.0 69.5 43.4 -27.2 165.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 25 -34 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 1.0 2.0 3.0 -1.0 1.0 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 (%)   -3.9% 16.7% 8.9% 6.4% -4.8% 25.8% 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 %   -34.8% 74.7% 18.4% 9.6% -8.0% 49.7% 0.0% 0.0%   ROI %   -303.4% 248.0% 56.4% 26.5% -16.4% 77.8% 0.0% 0.0%   ROE %   -74.1% 138.6% 42.6% 18.5% -17.4% 59.8% 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 %   -14.4% 36.5% 29.7% 42.8% 56.6% 68.0% 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, %   44.8% -175.4% -520.3% -654.7% 597.0% -234.1% 0.0% 0.0%   Gearing %   0.0% 3.1% 0.5% 1.4% 1.5% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 11.9% 83.7% 116.1% 50.5% 2.6% 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   0.9 1.6 1.4 1.7 2.0 3.1 0.0 0.0   Current Ratio   0.9 1.6 1.4 1.7 2.0 3.1 0.0 0.0   Cash and cash equivalent   12.2 216.8 362.4 286.8 114.2 387.9 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   -9.4 95.4 147.1 177.2 115.2 275.7 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  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   -27 122 70 43 -27 166 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -27 122 70 43 -19 166 0 0   EBIT / employee   -27 122 70 43 -27 166 0 0   Net earnings / employee   -27 105 52 30 -28 127 0 0