Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KIM ELGAARD 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.7% 1.8% 2.5% 1.0% 1.3% 1.7% 7.7% 7.7%   Credit score (0-100)   74 72 60 86 78 73 32 32   Credit rating   A A BBB A A A BB BB   Credit limit (kDKK)   32.2 26.7 0.1 2,163.0 365.3 35.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -16.4 -19.1 -18.3 -18.7 -16.7 -26.1 0.0 0.0   EBITDA   -16.4 -19.1 -18.3 -18.7 -16.7 -26.1 0.0 0.0   EBIT   -16.4 -19.1 -18.3 -18.7 -16.7 -26.1 0.0 0.0   Pre-tax profit (PTP)   1,451.2 1,112.3 -1,834.8 1,297.6 1,292.8 1,853.6 0.0 0.0   Net earnings   1,491.3 1,119.0 -1,810.5 1,295.7 1,269.1 1,854.0 0.0 0.0   Pre-tax profit without non-rec. items   1,451 1,112 -1,835 1,298 1,293 1,854 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   42,342 42,461 39,538 38,833 34,102 35,156 33,631 33,631   Interest-bearing liabilities   4,130 834 4.6 6.4 2,164 90.7 0.0 0.0   Balance sheet total (assets)   46,481 43,304 39,551 39,449 36,275 35,256 33,631 33,631   Net Debt   3,845 821 -13.6 -5.9 2,141 17.0 -33,631 -33,631     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -16.4 -19.1 -18.3 -18.7 -16.7 -26.1 0.0 0.0   Gross profit growth   -0.1% -16.3% 4.0% -2.2% 10.8% -56.3% 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)   46,481 43,304 39,551 39,449 36,275 35,256 33,631 33,631   Balance sheet change%   -23.6% -6.8% -8.7% -0.3% -8.0% -2.8% -4.6% 0.0%   Added value   -16.4 -19.1 -18.3 -18.7 -16.7 -26.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   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 %   3.4% 2.6% -4.4% 3.4% 3.5% 5.3% 0.0% 0.0%   ROI %   3.4% 2.6% -4.4% 3.4% 3.6% 5.3% 0.0% 0.0%   ROE %   3.4% 2.6% -4.4% 3.3% 3.5% 5.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   91.1% 98.1% 100.0% 98.4% 94.0% 99.7% 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, %   -23,426.0% -4,301.9% 74.5% 31.5% -12,821.9% -65.3% 0.0% 0.0%   Gearing %   9.8% 2.0% 0.0% 0.0% 6.3% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 3.0% 0.0% 911.9% 4.2% 2.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.1 0.1 48.5 2.1 0.1 0.9 0.0 0.0   Current Ratio   0.1 0.1 48.5 2.1 0.1 0.9 0.0 0.0   Cash and cash equivalent   284.3 12.5 18.3 12.3 22.3 73.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -3,707.5 -781.6 646.9 686.8 -1,983.5 -7.6 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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