Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kønigsberg 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.2% 1.1% 1.2% 2.6% 1.4% 1.1% 8.0% 7.8%   Credit score (0-100)   83 83 81 60 77 84 31 31   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   2,020.5 2,669.7 1,963.5 0.1 821.3 3,004.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   571 1,387 489 338 2,424 19.9 0.0 0.0   EBITDA   438 1,387 489 215 2,117 -317 0.0 0.0   EBIT   292 1,212 303 40.1 1,942 -492 0.0 0.0   Pre-tax profit (PTP)   4,696.3 4,960.2 11,311.6 -6,303.8 8,516.0 6,381.2 0.0 0.0   Net earnings   3,889.0 4,287.1 9,279.7 -4,774.3 7,133.0 5,032.9 0.0 0.0   Pre-tax profit without non-rec. items   4,696 4,960 11,312 -6,304 8,516 6,381 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   2,025 2,955 2,780 2,605 2,430 2,255 0.0 0.0   Shareholders equity total   73,283 77,370 84,650 74,876 81,009 84,042 79,659 79,659   Interest-bearing liabilities   112 124 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   73,837 77,998 85,243 75,933 81,557 84,580 79,659 79,659   Net Debt   -58,518 -61,026 -58,683 -52,159 -60,665 -57,001 -79,659 -79,659     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   571 1,387 489 338 2,424 19.9 0.0 0.0   Gross profit growth   5.9% 142.8% -64.7% -31.0% 617.9% -99.2% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   73,837 77,998 85,243 75,933 81,557 84,580 79,659 79,659   Balance sheet change%   5.5% 5.6% 9.3% -10.9% 7.4% 3.7% -5.8% 0.0%   Added value   438.0 1,386.6 489.1 215.0 2,117.1 -317.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -292 755 -353 -358 -350 -350 -2,255 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   51.2% 87.4% 61.9% 11.9% 80.1% -2,473.0% 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 %   7.1% 8.6% 15.4% 3.1% 11.4% 9.0% 0.0% 0.0%   ROI %   7.1% 8.6% 15.5% 3.1% 11.5% 8.9% 0.0% 0.0%   ROE %   5.4% 5.7% 11.5% -6.0% 9.2% 6.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   99.2% 99.2% 99.3% 98.6% 99.3% 99.4% 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, %   -13,360.0% -4,401.0% -11,997.4% -24,261.2% -2,865.5% 17,977.7% 0.0% 0.0%   Gearing %   0.2% 0.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   510.8% 1,310.2% 2,064.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   168.8 149.9 167.5 53.5 129.7 172.4 0.0 0.0   Current Ratio   168.8 149.9 167.5 53.5 129.7 172.4 0.0 0.0   Cash and cash equivalent   58,630.5 61,149.4 58,683.4 52,158.9 60,665.4 57,001.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   21,127.7 20,337.6 14,588.0 15,472.2 15,528.1 9,406.4 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   438 1,387 489 215 2,117 -317 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   438 1,387 489 215 2,117 -317 0 0   EBIT / employee   292 1,212 303 40 1,942 -492 0 0   Net earnings / employee   3,889 4,287 9,280 -4,774 7,133 5,033 0 0