Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Krudt Claus ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 N/A 2020 N/A 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   0.0% 0.0% 0.0% 11.6% 8.5% 6.3% 16.9% 16.9%   Credit score (0-100)   0 0 0 19 28 36 10 10   Credit rating   N/A N/A N/A BB BB BBB BB BB   Credit limit (kDKK)   0.0 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 N/A 2019 N/A 2020 N/A 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 1,649 849 818 818 818   Gross profit   0.0 0.0 0.0 528 131 134 0.0 0.0   EBITDA   0.0 0.0 0.0 216 31.2 39.9 0.0 0.0   EBIT   0.0 0.0 0.0 151 27.9 36.5 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 131.8 11.6 22.9 0.0 0.0   Net earnings   0.0 0.0 0.0 108.8 1.7 13.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 132 11.6 22.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 304 10.0 6.7 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 149 45.6 58.9 18.9 18.9   Interest-bearing liabilities   0.0 0.0 0.0 189 102 92.5 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 366 207 204 18.9 18.9   Net Debt   0.0 0.0 0.0 139 64.9 68.1 -18.9 -18.9     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 1,649 849 818 818 818   Net sales growth   0.0% 0.0% 0.0% 0.0% -48.5% -3.7% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 528 131 134 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -75.3% 2.6% -100.0% 0.0%   Employees   0 0 0 0 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)   0 0 0 366 207 204 19 19   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -43.5% -1.7% -90.7% 0.0%   Added value   0.0 0.0 0.0 216.2 92.7 39.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 13.1% 10.9% 4.9% 0.0% 0.0%   Investments   0 0 0 239 -297 -7 -7 0   Net sales trend   0.0 0.0 0.0 0.0 -1.0 -2.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 13.1% 3.7% 4.9% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 9.2% 3.3% 4.5% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 28.6% 21.4% 27.3% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 6.6% 0.2% 1.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 10.5% 0.6% 2.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 8.0% 1.4% 2.8% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 41.3% 9.7% 17.8% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 44.8% 11.5% 24.4% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 73.1% 1.8% 25.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 40.6% 22.0% 28.9% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 13.2% 19.0% 17.5% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 10.2% 14.7% 14.5% -2.3% -2.3%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 64.3% 207.7% 170.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 126.9% 223.1% 157.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 20.8% 11.2% 14.1% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.3 0.4 0.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.3 1.2 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 49.7 36.8 24.4 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 2021 2022/3 2022 2023/3 2023 2024/3 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% 3.8% 23.2% 24.1% 2.3% 2.3%   Net working capital   0.0 0.0 0.0 -132.4 35.6 53.7 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% -8.0% 4.2% 6.6% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 2020 N/A 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 849 818 0 0   Added value / employee   0 0 0 0 93 40 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 31 40 0 0   EBIT / employee   0 0 0 0 28 37 0 0   Net earnings / employee   0 0 0 0 2 13 0 0