Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kjargaarden 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 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5%   Bankruptcy risk   0.0% 0.0% 0.0% 29.0% 0.4% 0.4% 7.7% 7.7%   Credit score (0-100)   0 0 0 1 99 100 32 32   Credit rating   N/A N/A N/A B AAA AAA BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 10,080.5 12,898.4 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 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 0.0 0.0 0.0 50,887 61,346 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 25,929 35,184 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 18,443 24,517 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 28,354.0 19,916.0 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 24,152.0 15,684.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 28,354 19,916 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 273,112 286,865 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 79,449 103,386 76,018 76,018   Interest-bearing liabilities   0.0 0.0 0.0 0.0 256,435 240,173 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 378,965 406,914 76,018 76,018   Net Debt   0.0 0.0 0.0 0.0 249,654 234,272 -76,018 -76,018     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 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 0.0 0.0 0.0 50,887 61,346 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 20.6% -100.0% 0.0%   Employees   0 0 0 0 17 18 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 5.9% -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 0 378,965 406,914 76,018 76,018   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 7.4% -81.3% 0.0%   Added value   0.0 0.0 0.0 0.0 18,443.0 35,184.0 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 0 252,205 7,954 -256,338 -21,974   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 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% 0.0% 0.0% 0.0% 36.2% 40.0% 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% 0.0% 0.0% 9.8% 8.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 10.1% 8.8% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 30.4% 17.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 22.0% 26.1% 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% 0.0% 0.0% 0.0% 962.8% 665.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 322.8% 232.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 6.8% 5.5% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.6 0.7 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.4 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 6,781.0 5,901.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 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 0.0 0.0 0.0 16,892.0 21,520.0 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 N/A 2019 N/A 2020 N/A 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 1,085 1,955 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 1,525 1,955 0 0   EBIT / employee   0 0 0 0 1,085 1,362 0 0   Net earnings / employee   0 0 0 0 1,421 871 0 0