Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K.D Denmark 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 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1%   Bankruptcy risk   0.0% 7.4% 7.2% 4.3% 3.1% 5.0% 9.7% 9.5%   Credit score (0-100)   0 34 33 46 56 43 25 26   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 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 1,565 1,126 1,583 4,205 2,240 0.0 0.0   EBITDA   0.0 436 46.3 681 1,891 -415 0.0 0.0   EBIT   0.0 434 40.6 674 1,883 -423 0.0 0.0   Pre-tax profit (PTP)   0.0 422.1 9.7 629.0 1,845.0 -440.5 0.0 0.0   Net earnings   0.0 327.7 6.0 486.8 1,430.7 -440.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 422 9.7 629 1,845 -440 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 1,033 1,422 1,575 1,567 1,559 0.0 0.0   Shareholders equity total   0.0 378 384 870 2,301 1,861 1,811 1,811   Interest-bearing liabilities   0.0 99.8 278 293 523 498 0.0 0.0   Balance sheet total (assets)   0.0 1,458 1,720 2,429 4,393 3,314 1,811 1,811   Net Debt   0.0 7.3 216 75.2 -811 -637 -1,811 -1,811     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 1,565 1,126 1,583 4,205 2,240 0.0 0.0   Gross profit growth   0.0% 0.0% -28.1% 40.6% 165.7% -46.7% -100.0% 0.0%   Employees   0 3 4 3 7 8 0 0   Employee growth %   0.0% 0.0% 33.3% -25.0% 133.3% 14.3% -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 1,458 1,720 2,429 4,393 3,314 1,811 1,811   Balance sheet change%   0.0% 0.0% 18.0% 41.2% 80.8% -24.6% -45.4% 0.0%   Added value   0.0 436.0 46.3 681.4 1,890.8 -415.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 1,031 383 146 -16 -16 -1,559 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 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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% 27.7% 3.6% 42.6% 44.8% -18.9% 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% 29.8% 2.6% 32.5% 55.2% -10.9% 0.0% 0.0%   ROI %   0.0% 44.0% 3.8% 49.0% 84.6% -16.2% 0.0% 0.0%   ROE %   0.0% 86.8% 1.6% 77.6% 90.2% -21.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 25.9% 22.3% 35.8% 52.4% 56.2% 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% 1.7% 466.6% 11.0% -42.9% 153.4% 0.0% 0.0%   Gearing %   0.0% 26.4% 72.5% 33.7% 22.7% 26.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 23.5% 16.4% 15.7% 9.3% 4.1% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 1.1 0.5 1.3 1.9 1.9 0.0 0.0   Current Ratio   0.0 1.1 0.5 1.3 1.9 1.9 0.0 0.0   Cash and cash equivalent   0.0 92.5 61.9 218.2 1,333.2 1,135.5 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 47.6 -293.1 194.1 1,312.1 794.7 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 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 145 12 227 270 -52 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 145 12 227 270 -52 0 0   EBIT / employee   0 145 10 225 269 -53 0 0   Net earnings / employee   0 109 1 162 204 -55 0 0