Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KARMA HERNING CITY 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 2019/6 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   8.3% 8.3% 8.3% 8.3% 8.3% 8.3% 8.3% 8.3%   Bankruptcy risk   4.0% 3.8% 4.3% 3.0% 6.5% 9.6% 16.7% 16.4%   Credit score (0-100)   51 52 47 55 36 24 10 11   Credit rating   BBB BBB BBB BBB BBB BB 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 2019/6 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   2,383 1,984 2,078 2,166 1,697 1,362 0.0 0.0   EBITDA   657 444 262 716 -308 -592 0.0 0.0   EBIT   557 324 116 585 -400 -647 0.0 0.0   Pre-tax profit (PTP)   567.7 339.6 138.0 610.9 -401.3 -660.1 0.0 0.0   Net earnings   435.2 264.8 107.4 475.5 -315.5 -516.5 0.0 0.0   Pre-tax profit without non-rec. items   568 340 138 611 -401 -660 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   421 439 320 222 138 90.6 0.0 0.0   Shareholders equity total   635 800 907 1,383 217 151 70.9 70.9   Interest-bearing liabilities   802 0.0 0.0 0.0 0.0 16.2 0.0 0.0   Balance sheet total (assets)   2,023 1,923 2,285 2,594 1,241 992 70.9 70.9   Net Debt   788 -422 -173 -1,191 -329 -205 -70.9 -70.9     See the entire balance sheet 1000.0 Volume  2018 2019/6 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   2,383 1,984 2,078 2,166 1,697 1,362 0.0 0.0   Gross profit growth   -1.6% -16.8% 4.8% 4.2% -21.7% -19.7% -100.0% 0.0%   Employees   10 9 9 6 6 9 0 0   Employee growth %   -16.7% -10.0% 0.0% -33.3% 0.0% 50.0% -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)   2,023 1,923 2,285 2,594 1,241 992 71 71   Balance sheet change%   -17.7% -4.9% 18.8% 13.5% -52.2% -20.1% -92.9% 0.0%   Added value   657.2 444.3 262.4 716.5 -269.5 -591.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   55 -103 -266 -228 -177 -103 -91 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 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 (%)   23.4% 16.3% 5.6% 27.0% -23.6% -47.5% 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 %   27.3% 17.7% 6.9% 25.3% -20.2% -58.0% 0.0% 0.0%   ROI %   37.7% 30.2% 16.5% 52.9% -47.9% -336.7% 0.0% 0.0%   ROE %   57.9% 36.9% 12.6% 41.5% -39.4% -280.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   31.4% 41.6% 39.7% 53.3% 17.5% 15.2% 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, %   119.9% -95.0% -65.8% -166.2% 106.8% 34.6% 0.0% 0.0%   Gearing %   126.2% 0.0% 0.0% 0.0% 0.0% 10.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.2% 2.3% 0.0% 0.0% 0.0% 156.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.1 1.2 1.3 1.8 0.8 0.7 0.0 0.0   Current Ratio   1.1 1.3 1.4 1.9 1.0 1.0 0.0 0.0   Cash and cash equivalent   13.6 422.1 172.6 1,190.9 329.2 221.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 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   181.2 327.8 514.9 1,081.0 -0.2 -19.5 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 2019/6 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   66 49 29 119 -45 -66 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   66 49 29 119 -51 -66 0 0   EBIT / employee   56 36 13 98 -67 -72 0 0   Net earnings / employee   44 29 12 79 -53 -57 0 0