Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kontormøbler A/S 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.3% 1.3%   Bankruptcy risk   0.9% 1.3% 1.0% 1.5% 7.1% 3.3% 16.0% 16.0%   Credit score (0-100)   91 82 86 74 33 54 12 12   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   598.5 97.9 367.3 17.2 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,872 5,251 5,691 7,976 6,665 7,055 0.0 0.0   EBITDA   2,818 1,284 1,340 1,800 -312 932 0.0 0.0   EBIT   2,456 1,110 1,119 1,384 -944 90.4 0.0 0.0   Pre-tax profit (PTP)   2,699.0 1,282.0 1,138.0 1,332.0 0.0 0.0 0.0 0.0   Net earnings   2,059.0 1,066.0 892.0 1,112.0 -776.9 -26.3 0.0 0.0   Pre-tax profit without non-rec. items   2,699 1,282 1,138 1,332 -1,040 -28.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   243 642 438 378 232 85.1 0.0 0.0   Shareholders equity total   4,973 4,040 4,931 4,043 1,756 2,230 -74.7 -74.7   Interest-bearing liabilities   0.0 3.0 0.0 1,085 367 433 74.7 74.7   Balance sheet total (assets)   8,830 7,309 9,192 12,380 6,984 7,500 0.0 0.0   Net Debt   -1,009 -54.0 -552 1,085 367 -362 74.7 74.7     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   5,872 5,251 5,691 7,976 6,665 7,055 0.0 0.0   Gross profit growth   -1.1% -10.6% 8.4% 40.2% -16.4% 5.8% -100.0% 0.0%   Employees   8 10 13 16 0 0 0 0   Employee growth %   -99.9% 25.0% 30.0% 23.1% -100.0% 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)   8,830 7,309 9,192 12,380 6,984 7,500 0 0   Balance sheet change%   -5.2% -17.2% 25.8% 34.7% -43.6% 7.4% -100.0% 0.0%   Added value   2,818.0 1,284.0 1,340.0 1,800.0 -527.8 931.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -481 500 416 617 -553 -1,617 -1,890 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 1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   41.8% 21.1% 19.7% 17.4% -14.2% 1.3% 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 %   30.3% 17.2% 15.5% 13.9% -8.8% 1.5% 0.0% 0.0%   ROI %   55.6% 33.1% 29.9% 24.6% -17.6% 4.1% 0.0% 0.0%   ROE %   41.6% 23.7% 19.9% 24.8% -26.8% -1.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   56.3% 55.3% 53.6% 32.7% 25.1% 29.7% -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, %   -35.8% -4.2% -41.2% 60.3% -117.4% -38.8% 0.0% 0.0%   Gearing %   0.0% 0.1% 0.0% 26.8% 20.9% 19.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 7,200.0% 9,333.3% 31.7% 25.7% 35.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   2.1 1.8 1.7 1.1 0.6 0.9 0.0 0.0   Current Ratio   2.2 1.9 1.8 1.5 0.9 1.0 0.0 0.0   Cash and cash equivalent   1,009.0 57.0 552.0 0.0 0.0 794.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   4,636.0 2,950.0 3,314.0 3,211.0 -708.7 246.0 -37.4 -37.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   352 128 103 113 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   352 128 103 113 0 0 0 0   EBIT / employee   307 111 86 87 0 0 0 0   Net earnings / employee   257 107 69 70 0 0 0 0