Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kimbo Brønderslev 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% 1.5% 1.5%   Bankruptcy risk   7.8% 15.4% 3.2% 2.2% 1.9% 2.6% 12.0% 11.7%   Credit score (0-100)   33 14 55 65 69 61 20 20   Credit rating   BB BB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 0.7 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   233 -529 270 1,408 1,453 1,263 0.0 0.0   EBITDA   233 -529 270 1,408 1,453 1,263 0.0 0.0   EBIT   233 -529 200 1,288 1,333 1,143 0.0 0.0   Pre-tax profit (PTP)   40.0 -749.0 -134.0 1,079.0 1,076.0 88.7 0.0 0.0   Net earnings   31.0 -584.0 -120.0 814.0 811.0 41.0 0.0 0.0   Pre-tax profit without non-rec. items   40.0 -749 -134 1,079 1,076 88.7 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 27,197 27,077 26,957 26,838 0.0 0.0   Shareholders equity total   1,428 844 724 1,538 2,350 2,391 1,891 1,891   Interest-bearing liabilities   6,439 12,700 25,441 24,528 23,897 23,823 0.0 0.0   Balance sheet total (assets)   8,204 25,327 32,453 28,086 26,990 26,887 1,891 1,891   Net Debt   5,198 9,988 23,805 23,936 23,897 23,823 -1,891 -1,891     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   233 -529 270 1,408 1,453 1,263 0.0 0.0   Gross profit growth   194.9% 0.0% 0.0% 421.5% 3.2% -13.1% -100.0% 0.0%   Employees   1 1 1 1 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)   8,204 25,327 32,453 28,086 26,990 26,887 1,891 1,891   Balance sheet change%   -6.9% 208.7% 28.1% -13.5% -3.9% -0.4% -93.0% 0.0%   Added value   233.0 -529.0 270.0 1,408.0 1,453.0 1,262.8 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 27,127 -240 -240 -239 -26,838 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 4.0 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% 74.1% 91.5% 91.7% 90.5% 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 %   2.7% -3.2% 0.7% 4.3% 4.8% 4.2% 0.0% 0.0%   ROI %   2.8% -4.9% 1.0% 4.9% 5.1% 4.4% 0.0% 0.0%   ROE %   2.2% -51.4% -15.3% 72.0% 41.7% 1.7% 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 %   17.4% 3.3% 2.3% 5.6% 8.7% 8.9% 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, %   2,230.9% -1,888.1% 8,816.7% 1,700.0% 1,644.7% 1,886.5% 0.0% 0.0%   Gearing %   450.9% 1,504.7% 3,514.0% 1,594.8% 1,016.9% 996.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 2.3% 1.8% 0.8% 1.1% 4.4% 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   0.2 0.2 0.1 0.1 0.0 0.0 0.0 0.0   Current Ratio   1.2 1.0 0.4 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   1,241.0 2,712.0 1,636.0 592.0 0.0 0.0 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   1,428.0 844.0 -8,817.0 -8,116.0 -7,311.0 -7,256.2 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   233 -529 270 1,408 1,453 1,263 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   233 -529 270 1,408 1,453 1,263 0 0   EBIT / employee   233 -529 200 1,288 1,333 1,143 0 0   Net earnings / employee   31 -584 -120 814 811 41 0 0