Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kjærsgaard Hovedgaard II 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 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1% 1.1%   Bankruptcy risk   0.0% 4.5% 4.3% 1.1% 4.3% 2.3% 16.2% 16.0%   Credit score (0-100)   0 48 48 83 47 64 11 12   Credit rating   N/A BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 -0.0 0.0 661.7 -0.0 0.1 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 -75.3 -205 2,634 4,669 3,483 0.0 0.0   EBITDA   0.0 -75.3 -568 1,219 2,127 3,496 0.0 0.0   EBIT   0.0 -109 -966 13,251 -10,920 226 0.0 0.0   Pre-tax profit (PTP)   0.0 -117.1 -1,008.9 12,028.5 -12,460.3 -3,479.9 0.0 0.0   Net earnings   0.0 -91.3 -787.0 9,379.7 -9,719.2 -2,720.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -117 -1,009 12,029 -12,460 -3,480 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 2,248 21,907 72,218 50,135 10,800 0.0 0.0   Shareholders equity total   0.0 -41.3 1,872 11,251 1,532 -1,188 -1,238 -1,238   Interest-bearing liabilities   0.0 308 18,879 49,828 51,113 29,677 1,238 1,238   Balance sheet total (assets)   0.0 2,324 24,730 74,057 53,832 28,553 0.0 0.0   Net Debt   0.0 301 18,647 49,828 51,105 21,795 1,238 1,238     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   0.0 -75.3 -205 2,634 4,669 3,483 0.0 0.0   Gross profit growth   0.0% 0.0% -171.9% 0.0% 77.2% -25.4% -100.0% 0.0%   Employees   0 0 1 3 4 0 0 0   Employee growth %   0.0% 0.0% 0.0% 200.0% 33.3% -100.0% 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)   0 2,324 24,730 74,057 53,832 28,553 0 0   Balance sheet change%   0.0% 0.0% 964.1% 199.5% -27.3% -47.0% -100.0% 0.0%   Added value   0.0 -75.3 -568.0 14,020.7 -10,151.2 3,496.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 2,214 19,261 49,542 -22,328 -42,605 -10,800 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   0.0% 144.5% 472.0% 503.1% -233.9% 6.5% 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 %   0.0% -4.6% -7.1% 26.8% -17.1% 0.6% 0.0% 0.0%   ROI %   0.0% -4.6% -7.2% 27.4% -17.4% 0.6% 0.0% 0.0%   ROE %   0.0% -3.9% -37.5% 143.0% -152.1% -18.1% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% -1.7% 7.6% 15.2% 2.8% -4.0% -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, %   0.0% -400.0% -3,282.8% 4,088.6% 2,403.1% 623.4% 0.0% 0.0%   Gearing %   0.0% -746.0% 1,008.7% 442.9% 3,336.1% -2,497.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.4% 0.5% 3.6% 3.1% 9.2% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.2 0.3 0.1 0.3 1.6 0.0 0.0   Current Ratio   0.0 0.2 0.3 0.1 0.3 1.6 0.0 0.0   Cash and cash equivalent   0.0 7.3 231.8 0.0 7.6 7,881.9 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   0.0 -236.9 -5,391.5 -11,023.9 -10,505.2 6,526.7 -619.2 -619.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -568 4,674 -2,538 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -568 406 532 0 0 0   EBIT / employee   0 0 -966 4,417 -2,730 0 0 0   Net earnings / employee   0 0 -787 3,127 -2,430 0 0 0