KILDEVÆLD HOLDING ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  0.9% 0.8% 0.7% 0.7% 0.9%  
Credit score (0-100)  89 93 93 94 88  
Credit rating  A AA AA AA A  
Credit limit (kDKK)  2,374.1 3,337.5 3,708.7 3,761.1 2,929.8  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  -41.6 -37.8 -39.1 -35.5 -34.1  
EBITDA  -41.6 -37.8 -39.1 -35.5 -34.1  
EBIT  -41.6 -37.8 -39.1 -35.5 -34.1  
Pre-tax profit (PTP)  4,925.9 5,134.7 4,946.5 3,451.3 932.9  
Net earnings  4,978.1 5,190.3 5,000.1 3,527.1 1,033.1  
Pre-tax profit without non-rec. items  4,926 5,135 4,947 3,451 933  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  34,961 38,151 40,651 41,678 40,712  
Interest-bearing liabilities  5,879 5,225 6,246 5,793 6,619  
Balance sheet total (assets)  41,454 44,866 47,868 48,190 47,361  

Net Debt  5,591 4,873 5,352 5,764 6,451  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -41.6 -37.8 -39.1 -35.5 -34.1  
Gross profit growth  5.4% 9.2% -3.4% 9.3% 3.9%  
Employees  0 0 0 0 1  
Employee growth %  -100.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  41,454 44,866 47,868 48,190 47,361  
Balance sheet change%  13.5% 8.2% 6.7% 0.7% -1.7%  
Added value  -41.6 -37.8 -39.1 -35.5 -34.1  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -4.0 -5.0 -5.0 -5.0 -5.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  100.0% 100.0% 100.0% 100.0% 100.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  13.1% 12.4% 11.2% 7.8% 2.9%  
ROI %  13.4% 12.8% 11.5% 8.0% 2.9%  
ROE %  15.1% 14.2% 12.7% 8.6% 2.5%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  84.3% 85.0% 84.9% 86.5% 86.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -13,425.2% -12,888.5% -13,683.4% -16,255.0% -18,925.0%  
Gearing %  16.8% 13.7% 15.4% 13.9% 16.3%  
Net interest  0 0 0 0 0  
Financing costs %  3.7% 4.3% 4.6% 5.3% 7.2%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.2 0.3 0.3 0.2 0.1  
Current Ratio  0.2 0.3 0.3 0.2 0.1  
Cash and cash equivalent  288.0 351.2 893.1 29.4 168.2  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -5,264.1 -4,985.1 -5,233.3 -5,510.7 -5,892.9  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 -34  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 -34  
EBIT / employee  0 0 0 0 -34  
Net earnings / employee  0 0 0 0 1,033