Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KESOLUTIONS 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 2018/12 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% 2.3% 2.3%   Bankruptcy risk   2.2% 2.4% 4.1% 3.1% 6.5% 3.2% 12.1% 11.8%   Credit score (0-100)   67 65 49 55 36 55 20 20   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.1 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 2018/12 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   861 753 610 647 842 773 0.0 0.0   EBITDA   272 147 -24.7 92.8 391 323 0.0 0.0   EBIT   263 138 -33.6 83.9 382 323 0.0 0.0   Pre-tax profit (PTP)   276.2 140.1 0.4 139.5 440.0 351.4 0.0 0.0   Net earnings   214.9 109.3 0.3 108.8 343.0 273.9 0.0 0.0   Pre-tax profit without non-rec. items   276 140 0.4 139 440 351 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,663 1,772 1,773 1,881 2,224 956 456 456   Interest-bearing liabilities   0.0 35.1 6.4 0.0 58.0 242 0.0 0.0   Balance sheet total (assets)   1,890 1,974 2,004 2,040 2,466 1,507 456 456   Net Debt   -1,240 -795 -244 -190 -168 -37.6 -456 -456     See the entire balance sheet 1000.0 Volume  2018 2018/12 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   861 753 610 647 842 773 0.0 0.0   Gross profit growth   18.3% -12.6% -19.0% 6.0% 30.2% -8.2% -100.0% 0.0%   Employees   2 2 2 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -50.0% 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)   1,890 1,974 2,004 2,040 2,466 1,507 456 456   Balance sheet change%   1.3% 4.4% 1.5% 1.8% 20.9% -38.9% -69.7% 0.0%   Added value   271.7 147.1 -24.7 92.8 390.8 323.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -18 -18 -18 -18 -18 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 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 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 (%)   30.5% 18.3% -5.5% 13.0% 45.3% 41.8% 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 %   14.8% 7.3% 0.3% 7.0% 19.6% 17.7% 0.0% 0.0%   ROI %   17.8% 8.1% 0.3% 7.6% 21.2% 20.2% 0.0% 0.0%   ROE %   13.8% 6.4% 0.0% 6.0% 16.7% 17.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   88.0% 89.8% 88.5% 92.2% 90.2% 63.5% 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, %   -456.5% -540.3% 988.1% -204.3% -43.0% -11.6% 0.0% 0.0%   Gearing %   0.0% 2.0% 0.4% 0.0% 2.6% 25.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.8% 6.3% 24.3% 65.3% 8.3% 0.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   6.6 9.0 9.5 11.3 8.2 1.7 0.0 0.0   Current Ratio   8.2 10.4 11.0 13.0 10.2 2.7 0.0 0.0   Cash and cash equivalent   1,240.2 829.8 250.4 189.6 226.0 279.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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   1,627.4 1,760.0 1,804.8 1,874.5 2,224.4 956.4 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  2018 2018/12 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   136 74 -12 46 391 323 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   136 74 -12 46 391 323 0 0   EBIT / employee   131 69 -17 42 382 323 0 0   Net earnings / employee   107 55 0 54 343 274 0 0