Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KICKSTORO ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9%   Bankruptcy risk   11.2% 11.8% 11.7% 17.1% 11.5% 14.7% 18.4% 15.5%   Credit score (0-100)   24 21 22 9 20 13 7 13   Credit rating   BB BB BB BB BB BB B 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   200 206 206 150 95 59 59 59   Gross profit   65.9 66.5 66.5 -46.9 15.2 20.5 0.0 0.0   EBITDA   65.9 66.5 66.5 -46.9 15.2 20.5 0.0 0.0   EBIT   49.9 50.5 50.5 -62.9 15.2 20.5 0.0 0.0   Pre-tax profit (PTP)   49.9 50.5 50.5 -62.9 15.2 20.5 0.0 0.0   Net earnings   0.0 50.5 50.5 -62.9 15.2 20.5 0.0 0.0   Pre-tax profit without non-rec. items   49.9 50.5 50.5 -62.9 15.2 20.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   162 212 212 50.3 65.4 85.9 0.0 0.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   162 212 212 50.3 65.4 85.9 0.0 0.0   Net Debt   -109 -163 -163 -4.2 -19.4 -39.8 0.0 0.0     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   200 206 206 150 95 59 59 59   Net sales growth   49.6% 3.0% 0.0% -27.3% -36.8% -37.5% 0.0% 0.0%   Gross profit   65.9 66.5 66.5 -46.9 15.2 20.5 0.0 0.0   Gross profit growth   0.0% 0.9% 0.0% 0.0% 0.0% 35.2% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   162 212 212 50 65 86 0 0   Balance sheet change%   36.9% 30.8% 0.0% -76.3% 30.1% 31.3% -100.0% 0.0%   Added value   65.9 66.5 66.5 -46.9 31.2 20.5 0.0 0.0   Added value %   33.0% 32.3% 32.3% -31.3% 32.9% 34.7% 0.0% 0.0%   Investments   -32 -32 -16 -48 0 0 0 0   Net sales trend   1.0 2.0 0.0 -1.0 -2.0 -3.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   33.0% 32.3% 32.3% -31.3% 16.0% 34.7% 0.0% 0.0%   EBIT %   25.0% 24.5% 24.5% -42.0% 16.0% 34.7% 0.0% 0.0%   EBIT to gross profit (%)   75.7% 75.9% 75.9% 134.1% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 24.5% 24.5% -42.0% 16.0% 34.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   8.0% 32.3% 32.3% -31.3% 16.0% 34.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   25.0% 24.5% 24.5% -42.0% 16.0% 34.7% 0.0% 0.0%   ROA %   35.5% 27.0% 23.8% -47.9% 26.2% 27.1% 0.0% 0.0%   ROI %   36.3% 27.0% 23.8% -47.9% 26.2% 27.1% 0.0% 0.0%   ROE %   0.0% 27.0% 23.8% -47.9% 26.2% 27.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -54.4% -79.0% -79.0% -2.8% -20.5% -67.4% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -165.0% -244.7% -244.7% 8.9% -127.7% -194.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   108.8 162.7 162.7 4.2 19.4 39.8 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Trade debtors turnover (days)   6.3 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 %   57.2% 87.6% 87.6% 33.6% 69.2% 145.4% 0.0% 0.0%   Net working capital   114.4 180.4 180.4 50.3 65.4 85.9 0.0 0.0   Net working capital %   57.2% 87.6% 87.6% 33.6% 69.2% 145.4% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0