Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kilden & Hindby, Bassin 7 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 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% 0.6% 0.6%   Bankruptcy risk   1.5% 1.4% 1.7% 1.5% 1.4% 1.3% 11.3% 11.3%   Credit score (0-100)   78 78 73 76 77 79 21 21   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   65.7 146.2 34.1 287.2 502.5 1,112.5 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   -6.5 -6.3 -39.8 -34.5 -28.5 -31.0 0.0 0.0   EBITDA   -6.5 -6.3 -39.8 -34.5 -28.5 -31.0 0.0 0.0   EBIT   -6.5 -6.3 -39.8 -34.5 -28.5 -31.0 0.0 0.0   Pre-tax profit (PTP)   -6.5 -7.0 -40.3 -35.0 -29.9 43,908.4 0.0 0.0   Net earnings   -5.1 -5.5 -31.4 -27.3 -23.3 43,915.3 0.0 0.0   Pre-tax profit without non-rec. items   -6.5 -7.0 -40.3 -35.0 -29.9 43,908 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   17,345 27,487 34,088 61,484 74,680 61,023 823 823   Interest-bearing liabilities   25.0 25.8 26.3 26.8 51.1 83.0 0.0 0.0   Balance sheet total (assets)   17,376 27,519 34,133 61,564 74,758 61,132 823 823   Net Debt   25.0 -18.0 9.8 11.4 47.9 -11,427 -823 -823     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   -6.5 -6.3 -39.8 -34.5 -28.5 -31.0 0.0 0.0   Gross profit growth   0.0% 3.8% -536.5% 13.2% 17.4% -8.7% 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)   17,376 27,519 34,133 61,564 74,758 61,132 823 823   Balance sheet change%   0.0% 58.4% 24.0% 80.4% 21.4% -18.2% -98.7% 0.0%   Added value   -6.5 -6.3 -39.8 -34.5 -28.5 -31.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -17,300 7,153 3,515 -20,791 14,204 70,793 -40,423 -17,150   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 -3.0 -4.0 -5.0 -5.0 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 (%)   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 %   -0.0% -0.0% -0.1% -0.1% -0.0% 64.6% 0.0% 0.0%   ROI %   -0.0% -0.0% -0.1% -0.1% -0.0% 64.7% 0.0% 0.0%   ROE %   -0.0% -0.0% -0.1% -0.1% -0.0% 64.7% 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 %   99.8% 99.9% 99.9% 99.9% 99.9% 99.8% 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, %   -384.6% 288.0% -24.6% -32.9% -167.8% 36,861.5% 0.0% 0.0%   Gearing %   0.1% 0.1% 0.1% 0.0% 0.1% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.0% 2.0% 2.0% 3.4% 2.8% 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   1.6 1.4 0.6 0.4 0.1 402.4 0.0 0.0   Current Ratio   1.6 1.4 0.6 0.4 0.1 402.4 0.0 0.0   Cash and cash equivalent   0.0 43.7 16.5 15.4 3.2 11,510.4 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   19.9 14.5 -17.0 -44.3 -67.6 43,847.7 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   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