Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Krudtlager 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   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   9.2% 6.2% 6.7% 6.6% 7.4% 8.0% 16.8% 16.4%   Credit score (0-100)   28 39 35 35 32 29 10 11   Credit rating   BB 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   107 162 202 404 306 230 0.0 0.0   EBITDA   24.9 28.0 -13.7 101 31.3 44.8 0.0 0.0   EBIT   24.9 28.0 -13.7 101 31.3 38.3 0.0 0.0   Pre-tax profit (PTP)   12.2 13.1 -23.6 83.6 8.5 15.9 0.0 0.0   Net earnings   9.5 10.0 -18.5 65.2 6.6 12.3 0.0 0.0   Pre-tax profit without non-rec. items   12.2 13.1 -23.6 83.6 8.5 15.9 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   69.9 79.9 61.4 127 133 146 95.6 95.6   Interest-bearing liabilities   273 184 209 588 482 608 0.0 0.0   Balance sheet total (assets)   479 322 298 827 801 784 95.6 95.6   Net Debt   -12.0 180 189 197 348 385 -95.6 -95.6     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   107 162 202 404 306 230 0.0 0.0   Gross profit growth   0.0% 50.9% 24.9% 99.7% -24.1% -25.0% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   479 322 298 827 801 784 96 96   Balance sheet change%   0.0% -32.8% -7.5% 177.9% -3.2% -2.2% -87.8% 0.0%   Added value   24.9 28.0 -13.7 101.2 31.3 44.8 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 -7 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 -1.0 1.0 2.0 3.0 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 (%)   23.2% 17.3% -6.8% 25.1% 10.2% 16.6% 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 %   5.2% 7.0% -4.3% 18.0% 3.9% 4.9% 0.0% 0.0%   ROI %   7.3% 9.3% -5.0% 20.6% 4.7% 5.7% 0.0% 0.0%   ROE %   13.6% 13.4% -26.1% 69.3% 5.1% 8.8% 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 %   14.6% 24.8% 20.6% 15.3% 16.6% 18.6% 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, %   -48.1% 643.1% -1,376.4% 194.8% 1,109.9% 860.1% 0.0% 0.0%   Gearing %   390.7% 230.5% 340.1% 464.5% 361.4% 417.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.4% 6.6% 5.2% 4.5% 4.3% 4.2% 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   0.8 0.2 0.4 0.8 0.3 0.4 0.0 0.0   Current Ratio   1.2 1.3 1.3 1.2 1.2 1.2 0.0 0.0   Cash and cash equivalent   285.0 4.4 20.0 391.3 134.0 222.9 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   69.9 79.9 61.4 126.7 133.3 145.6 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   12 14 -7 51 16 22 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   12 14 -7 51 16 22 0 0   EBIT / employee   12 14 -7 51 16 19 0 0   Net earnings / employee   5 5 -9 33 3 6 0 0