Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kibsgaard 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 N/A 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% 9.9% 9.9%   Bankruptcy risk   0.0% 10.2% 6.6% 3.9% 4.2% 3.5% 11.8% 11.8%   Credit score (0-100)   0 25 36 49 48 52 20 20   Credit rating   N/A BB BBB 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 N/A 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   0.0 449 977 1,191 924 1,537 0.0 0.0   EBITDA   0.0 13.9 219 308 24.3 502 0.0 0.0   EBIT   0.0 -3.2 184 212 -51.7 415 0.0 0.0   Pre-tax profit (PTP)   0.0 -5.9 182.3 209.7 -55.3 413.9 0.0 0.0   Net earnings   0.0 -6.3 142.9 162.6 -44.0 321.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -5.9 182 210 -55.3 414 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 26.4 318 250 217 263 0.0 0.0   Shareholders equity total   0.0 43.7 187 349 305 627 455 455   Interest-bearing liabilities   0.0 8.6 6.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 112 694 723 636 1,120 455 455   Net Debt   0.0 -76.9 -285 -149 -226 -231 -455 -455     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 449 977 1,191 924 1,537 0.0 0.0   Gross profit growth   0.0% 0.0% 117.7% 21.9% -22.4% 66.2% -100.0% 0.0%   Employees   0 3 3 3 3 3 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)   0 112 694 723 636 1,120 455 455   Balance sheet change%   0.0% 0.0% 520.3% 4.2% -12.1% 76.2% -59.4% 0.0%   Added value   0.0 13.9 218.8 308.5 44.7 501.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 9 257 -165 -108 -41 -263 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% -0.7% 18.9% 17.8% -5.6% 27.0% 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 %   0.0% -2.8% 45.7% 29.9% -7.6% 47.3% 0.0% 0.0%   ROI %   0.0% -6.0% 140.7% 74.1% -15.4% 88.0% 0.0% 0.0%   ROE %   0.0% -14.4% 124.1% 60.7% -13.4% 69.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 39.1% 26.9% 48.3% 48.0% 55.9% 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, %   0.0% -553.2% -130.1% -48.2% -932.1% -46.0% 0.0% 0.0%   Gearing %   0.0% 19.7% 3.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 62.9% 25.7% 81.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.3 0.8 1.3 1.3 1.8 0.0 0.0   Current Ratio   0.0 1.3 0.8 1.3 1.3 1.8 0.0 0.0   Cash and cash equivalent   0.0 85.5 290.6 148.6 226.3 230.6 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 17.7 -115.2 114.3 91.5 371.4 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 N/A 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 73 103 15 167 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 5 73 103 8 167 0 0   EBIT / employee   0 -1 61 71 -17 138 0 0   Net earnings / employee   0 -2 48 54 -15 107 0 0