Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KASPER NORDEN HOLDING 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.6% 0.6% 0.5% 0.6% 0.8% 1.1% 7.8% 7.8%   Credit score (0-100)   97 97 99 98 90 82 31 31   Credit rating   AA AA AA AA A A BB BB   Credit limit (kDKK)   704.9 749.5 1,199.8 1,773.1 3,089.8 1,161.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -20.9 -14.0 -8.9 -9.2 -9.2 -10.0 0.0 0.0   EBITDA   -20.9 -14.0 -8.9 -9.2 -9.2 -10.0 0.0 0.0   EBIT   -20.9 -14.0 -8.9 -9.2 -9.2 -10.0 0.0 0.0   Pre-tax profit (PTP)   1,130.5 929.0 2,252.1 6,017.8 13,160.6 -1,119.2 0.0 0.0   Net earnings   1,122.5 921.0 2,232.3 6,010.7 13,141.8 -1,078.4 0.0 0.0   Pre-tax profit without non-rec. items   1,131 929 2,252 6,018 13,161 -1,119 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 9,500 0.0 0.0   Shareholders equity total   7,191 7,811 12,198 18,208 30,950 29,472 29,142 29,142   Interest-bearing liabilities   0.0 0.0 2,284 1,791 17,643 825 0.0 0.0   Balance sheet total (assets)   7,196 7,824 15,092 22,254 54,331 30,496 29,142 29,142   Net Debt   -2,904 -118 2,187 1,687 762 -11,440 -29,142 -29,142     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -20.9 -14.0 -8.9 -9.2 -9.2 -10.0 0.0 0.0   Gross profit growth   -12.0% 32.9% 36.1% -2.9% -0.1% -8.7% 0.0% 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)   7,196 7,824 15,092 22,254 54,331 30,496 29,142 29,142   Balance sheet change%   14.7% 8.7% 92.9% 47.5% 144.1% -43.9% -4.4% 0.0%   Added value   -20.9 -14.0 -8.9 -9.2 -9.2 -10.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 9,500 -9,500 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 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   18.2% 12.4% 19.7% 32.6% 34.6% -1.6% 0.0% 0.0%   ROI %   18.2% 12.4% 20.2% 35.3% 38.6% -1.7% 0.0% 0.0%   ROE %   16.7% 12.3% 22.3% 39.5% 53.5% -3.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   99.9% 99.8% 80.8% 81.8% 57.0% 96.6% 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, %   13,913.4% 842.9% -24,433.0% -18,317.6% -8,272.6% 114,180.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 18.7% 9.8% 57.0% 2.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.4% 3.6% 0.8% 5.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   515.0 265.8 1.1 1.9 1.2 14.9 0.0 0.0   Current Ratio   515.0 265.8 1.1 1.9 1.2 14.9 0.0 0.0   Cash and cash equivalent   2,904.0 118.0 97.5 104.7 16,880.8 12,265.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   353.1 3,370.0 326.1 1,991.8 4,416.4 7,440.1 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e 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