Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

6000 K 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5%   Bankruptcy risk   2.5% 1.6% 1.2% 1.4% 1.6% 1.5% 9.7% 9.7%   Credit score (0-100)   64 75 81 78 74 74 26 26   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 1.7 35.4 16.0 3.6 6.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   553 654 980 822 775 989 0.0 0.0   EBITDA   122 224 460 319 258 489 0.0 0.0   EBIT   118 217 451 292 213 429 0.0 0.0   Pre-tax profit (PTP)   117.1 216.7 448.2 288.3 161.3 378.1 0.0 0.0   Net earnings   89.1 166.8 347.4 222.8 124.1 293.3 0.0 0.0   Pre-tax profit without non-rec. items   117 217 448 288 161 378 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   544 1,042 1,034 1,970 2,263 3,173 0.0 0.0   Shareholders equity total   568 735 1,083 1,305 1,430 1,723 1,476 1,476   Interest-bearing liabilities   0.0 504 504 654 1,204 1,428 0.0 0.0   Balance sheet total (assets)   1,282 1,790 2,220 2,383 3,148 3,854 1,476 1,476   Net Debt   -184 283 -114 597 807 1,329 -1,476 -1,476     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   553 654 980 822 775 989 0.0 0.0   Gross profit growth   1.7% 18.3% 49.9% -16.2% -5.7% 27.7% -100.0% 0.0%   Employees   0 2 2 2 2 2 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)   1,282 1,790 2,220 2,383 3,148 3,854 1,476 1,476   Balance sheet change%   14.2% 39.7% 24.0% 7.4% 32.1% 22.5% -61.7% 0.0%   Added value   122.0 223.7 459.8 318.6 239.0 488.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -9 492 -17 911 248 850 -3,173 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 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   21.3% 33.2% 46.0% 35.6% 27.5% 43.4% 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 %   9.8% 14.1% 22.5% 12.7% 7.7% 12.3% 0.0% 0.0%   ROI %   21.8% 23.3% 31.3% 16.4% 9.3% 14.8% 0.0% 0.0%   ROE %   17.0% 25.6% 38.2% 18.7% 9.1% 18.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   44.9% 41.6% 48.8% 54.8% 45.4% 44.7% 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, %   -150.7% 126.6% -24.7% 187.6% 312.5% 272.0% 0.0% 0.0%   Gearing %   0.0% 68.5% 46.5% 50.1% 84.2% 82.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.2% 0.6% 0.7% 5.6% 3.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.0 0.7 1.1 0.3 0.5 0.3 0.0 0.0   Current Ratio   1.0 0.7 1.1 0.3 0.5 0.3 0.0 0.0   Cash and cash equivalent   183.9 220.5 617.3 56.3 396.9 98.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -24.6 -342.3 85.9 -654.3 -794.0 -1,343.5 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 112 230 159 120 244 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 112 230 159 129 244 0 0   EBIT / employee   0 109 226 146 106 215 0 0   Net earnings / employee   0 83 174 111 62 147 0 0