Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kloak og VVS 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% 2.7% 2.7%   Bankruptcy risk   5.3% 9.1% 18.9% 17.3% 13.8% 13.3% 13.9% 13.9%   Credit score (0-100)   44 28 7 8 15 16 16 16   Credit rating   BBB BB B BB BB 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 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   415 1,106 2,196 2,173 1,746 1,755 0.0 0.0   EBITDA   -159 -291 -412 70.7 179 165 0.0 0.0   EBIT   -242 -374 -496 -8.7 101 89.1 0.0 0.0   Pre-tax profit (PTP)   -277.5 -415.5 -531.9 -39.0 77.9 66.2 0.0 0.0   Net earnings   -218.9 -327.2 -416.5 -32.0 59.5 50.2 0.0 0.0   Pre-tax profit without non-rec. items   -278 -416 -532 -39.0 77.9 66.2 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   22.1 14.2 6.4 2.6 0.0 0.0 0.0 0.0   Shareholders equity total   549 222 -195 -227 -167 -117 -167 -167   Interest-bearing liabilities   362 407 257 260 365 327 394 394   Balance sheet total (assets)   1,820 1,883 1,541 1,638 1,181 747 227 227   Net Debt   272 407 257 -142 260 289 394 394     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   415 1,106 2,196 2,173 1,746 1,755 0.0 0.0   Gross profit growth   -69.8% 166.4% 98.5% -1.1% -19.6% 0.5% -100.0% 0.0%   Employees   2 3 4 2 2 2 0 0   Employee growth %   0.0% 50.0% 33.3% -50.0% 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)   1,820 1,883 1,541 1,638 1,181 747 227 227   Balance sheet change%   -12.4% 3.4% -18.2% 6.3% -27.9% -36.7% -69.6% 0.0%   Added value   -158.7 -290.7 -412.2 70.7 180.3 164.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -167 -167 -167 -159 -156 -151 0 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 -3.0 -4.0 1.0 2.0 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 (%)   -58.3% -33.8% -22.6% -0.4% 5.8% 5.1% 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 %   -12.4% -20.3% -27.4% -0.5% 6.3% 8.1% 0.0% 0.0%   ROI %   -20.1% -44.7% -92.0% -2.2% 26.4% 25.8% 0.0% 0.0%   ROE %   -32.0% -84.9% -47.3% -2.0% 4.2% 5.2% 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 %   30.2% 11.8% -11.2% -12.2% -12.4% -13.6% -42.4% -42.4%   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, %   -171.2% -140.1% -62.2% -200.1% 145.2% 175.5% 0.0% 0.0%   Gearing %   66.0% 183.8% -131.7% -114.5% -218.3% -279.4% -235.7% -235.7%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.1% 10.5% 10.9% 11.7% 7.6% 6.7% 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 0.8 0.6 0.7 0.6 0.6 0.0 0.0   Current Ratio   1.0 0.8 0.7 0.7 0.7 0.7 0.0 0.0   Cash and cash equivalent   90.7 0.1 0.0 401.3 105.2 38.2 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   -21.2 -310.3 -547.7 -488.0 -350.3 -224.5 -197.0 -197.0   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   -79 -97 -103 35 90 82 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -79 -97 -103 35 90 82 0 0   EBIT / employee   -121 -125 -124 -4 50 45 0 0   Net earnings / employee   -109 -109 -104 -16 30 25 0 0