Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kiosk Trekanten 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% 3.4% 3.4%   Bankruptcy risk   10.6% 12.0% 15.2% 3.5% 3.4% 3.4% 7.8% 7.5%   Credit score (0-100)   24 21 13 52 54 53 31 33   Credit rating   BB BB BB BBB BBB BBB BB BB   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   -124 -5.4 0.0 1,116 2,110 1,002 0.0 0.0   EBITDA   -124 -5.4 0.0 660 630 273 0.0 0.0   EBIT   -124 -5.4 0.0 523 443 86.5 0.0 0.0   Pre-tax profit (PTP)   -133.4 -7.3 0.0 521.0 428.8 62.9 0.0 0.0   Net earnings   -104.0 -36.7 0.0 433.5 331.0 39.8 0.0 0.0   Pre-tax profit without non-rec. items   -133 -7.3 0.0 521 429 62.9 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   0.0 0.0 0.0 547 512 375 0.0 0.0   Shareholders equity total   -54.0 -90.7 -90.7 343 674 714 664 664   Interest-bearing liabilities   228 90.7 90.7 1,614 1,779 787 0.0 0.0   Balance sheet total (assets)   178 0.0 0.0 2,745 3,891 2,104 664 664   Net Debt   79.7 90.7 90.7 509 -482 -271 -414 -414     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   -124 -5.4 0.0 1,116 2,110 1,002 0.0 0.0   Gross profit growth   0.0% 95.6% 0.0% 0.0% 89.1% -52.5% -100.0% 0.0%   Employees   0 1 1 2 4 3 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 100.0% -25.0% -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)   178 0 0 2,745 3,891 2,104 664 664   Balance sheet change%   0.0% -100.0% 0.0% 0.0% 41.7% -45.9% -68.5% 0.0%   Added value   -124.2 -5.4 0.0 659.8 580.0 273.3 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 0 760 -272 -374 -375 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 0.0 1.0 2.0 3.0 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 (%)   100.0% 100.0% 0.0% 46.9% 21.0% 8.6% 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 %   -53.6% -3.4% 0.0% 18.4% 13.4% 2.9% 0.0% 0.0%   ROI %   -54.5% -3.4% 0.0% 25.5% 20.1% 4.4% 0.0% 0.0%   ROE %   -58.6% -41.3% 0.0% 126.5% 65.1% 5.7% 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 %   -23.3% -100.0% -100.0% 12.5% 17.3% 33.9% 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, %   -64.2% -1,673.1% 0.0% 77.1% -76.5% -99.1% 0.0% 0.0%   Gearing %   -422.1% -100.0% -100.0% 470.8% 264.0% 110.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.0% 1.2% 0.0% 0.2% 0.9% 1.8% 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   0.6 0.0 0.0 0.5 0.7 0.8 0.0 0.0   Current Ratio   0.6 0.0 0.0 0.6 0.8 0.8 0.0 0.0   Cash and cash equivalent   148.3 0.0 0.0 1,105.1 2,261.0 1,057.5 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)   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   -83.4 -90.7 -90.7 -1,005.4 -627.4 -210.8 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   0 -5 0 330 145 91 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -5 0 330 158 91 0 0   EBIT / employee   0 -5 0 261 111 29 0 0   Net earnings / employee   0 -37 0 217 83 13 0 0