Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K.F.C. 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% 3.1% 3.1%   Bankruptcy risk   2.5% 6.2% 5.4% 7.9% 10.7% 12.3% 18.1% 18.1%   Credit score (0-100)   65 39 42 29 22 18 8 8   Credit rating   BBB BBB BBB BB BB BB B B   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 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   658 505 504 398 786 864 0.0 0.0   EBITDA   190 -64.2 -247 -48.6 188 -26.3 0.0 0.0   EBIT   190 -64.2 -247 -48.6 188 -26.3 0.0 0.0   Pre-tax profit (PTP)   489.6 -170.9 -214.1 -281.4 160.3 -150.2 0.0 0.0   Net earnings   445.8 -159.4 -159.4 -271.7 114.2 -144.5 0.0 0.0   Pre-tax profit without non-rec. items   490 -171 -214 -281 160 -150 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 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   794 635 420 91.8 119 -25.5 -75.5 -75.5   Interest-bearing liabilities   56.3 43.5 141 67.4 0.0 2.2 75.5 75.5   Balance sheet total (assets)   1,106 837 942 237 246 180 0.0 0.0   Net Debt   -127 -559 -17.8 46.2 -97.2 -136 75.5 75.5     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   658 505 504 398 786 864 0.0 0.0   Gross profit growth   0.0% -23.3% -0.2% -20.9% 97.2% 10.0% -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)   1,106 837 942 237 246 180 0 0   Balance sheet change%   0.0% -24.4% 12.6% -74.8% 3.9% -26.9% -100.0% 0.0%   Added value   190.0 -64.2 -246.7 -48.6 187.5 -26.3 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 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 1.0 -1.0 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 (%)   28.9% -12.7% -49.0% -12.2% 23.9% -3.0% 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 %   44.4% -17.3% -23.9% -47.5% 66.5% -66.5% 0.0% 0.0%   ROI %   57.8% -22.0% -34.3% -77.7% 115.6% -248.1% 0.0% 0.0%   ROE %   56.1% -22.3% -30.2% -106.2% 108.4% -96.6% 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 %   71.8% 75.9% 44.6% 38.7% 48.3% -12.4% -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, %   -67.0% 871.2% 7.2% -95.1% -51.9% 518.2% 0.0% 0.0%   Gearing %   7.1% 6.9% 33.7% 73.4% 0.0% -8.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.6% 6.0% 1.7% 1.3% 1.5% 0.0% 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   2.5 3.0 1.3 0.7 1.0 0.8 0.0 0.0   Current Ratio   2.5 3.0 1.3 0.7 1.0 0.8 0.0 0.0   Cash and cash equivalent   183.7 602.7 159.2 21.2 97.2 138.3 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   467.8 412.2 163.2 -48.5 5.4 -31.8 -37.7 -37.7   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   190 -64 -247 -49 188 -26 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   190 -64 -247 -49 188 -26 0 0   EBIT / employee   190 -64 -247 -49 188 -26 0 0   Net earnings / employee   446 -159 -159 -272 114 -144 0 0