Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J. KAMPMANN HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.2% 23.0% 3.3% 2.2% 2.1% 2.4% 11.5% 11.2%   Credit score (0-100)   84 4 53 65 65 63 21 22   Credit rating   A B BBB BBB BBB BBB BB BB   Credit limit (kDKK)   68.7 -0.0 0.0 0.1 0.1 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   812 -1,778 1,146 405 152 20 20 20   Gross profit   808 -1,782 1,118 395 139 10.4 0.0 0.0   EBITDA   808 -1,782 1,118 395 139 10.4 0.0 0.0   EBIT   808 -1,782 1,118 395 139 10.4 0.0 0.0   Pre-tax profit (PTP)   738.0 -1,836.4 1,082.8 403.4 155.5 34.2 0.0 0.0   Net earnings   755.4 -1,836.4 1,082.9 403.4 156.1 34.2 0.0 0.0   Pre-tax profit without non-rec. items   738 -1,836 1,083 403 156 34.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,827 -162 1,975 2,264 2,420 2,454 1,765 1,765   Interest-bearing liabilities   400 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,647 1,525 1,998 2,392 2,613 2,660 1,765 1,765   Net Debt   316 -74.6 -69.5 -23.1 -28.6 -54.7 -1,765 -1,765     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   812 -1,778 1,146 405 152 20 20 20   Net sales growth   91.7% -319.0% -164.4% -64.7% -62.5% -86.5% 0.0% 0.0%   Gross profit   808 -1,782 1,118 395 139 10.4 0.0 0.0   Gross profit growth   91.4% 0.0% 0.0% -64.7% -64.8% -92.5% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,647 1,525 1,998 2,392 2,613 2,660 1,765 1,765   Balance sheet change%   14.6% -58.2% 31.0% 19.7% 9.2% 1.8% -33.7% 0.0%   Added value   808.1 -1,781.8 1,118.0 395.0 139.2 10.4 0.0 0.0   Added value %   99.5% 100.2% 97.6% 97.6% 91.8% 51.1% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   99.5% 100.2% 97.6% 97.6% 91.8% 51.1% 0.0% 0.0%   EBIT %   99.5% 0.0% 97.6% 97.6% 91.8% 51.1% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   93.1% 103.3% 94.5% 99.7% 102.9% 167.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   93.1% 103.3% 94.5% 99.7% 102.9% 167.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   90.9% 103.3% 94.5% 99.7% 102.5% 167.2% 0.0% 0.0%   ROA %   23.7% -66.4% 61.3% 18.5% 6.7% 1.9% 0.0% 0.0%   ROI %   24.9% -70.3% 63.2% 19.2% 7.1% 2.0% 0.0% 0.0%   ROE %   51.2% -109.6% 61.9% 19.0% 6.7% 1.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   50.1% -9.6% 37.9% 94.6% 92.6% 92.3% 100.0% 100.0%   Relative indebtedness %   224.3% -94.9% 142.1% 31.8% 127.0% 1,007.6% 0.0% 0.0%   Relative net indebtedness %   213.9% -90.7% 136.0% 26.1% 108.1% 740.2% -8,633.2% -8,633.2%   Net int. bear. debt to EBITDA, %   39.1% 4.2% -6.2% -5.8% -20.6% -523.6% 0.0% 0.0%   Gearing %   21.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.7% 33.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.5 7.4 5.1 1.4 1.5 1.6 0.0 0.0   Current Ratio   0.5 7.4 5.1 1.4 1.5 1.6 0.0 0.0   Cash and cash equivalent   83.9 74.6 69.5 23.1 28.6 54.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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)   121.7 121.7 132.7 374.4 292.0 365.0 0.0 0.0   Current assets / Net sales %   37.7% -34.6% 10.5% 44.0% 196.4% 1,595.1% 8,633.2% 8,633.2%   Net working capital   -310.2 531.5 97.1 49.5 105.3 120.1 0.0 0.0   Net working capital %   -38.2% -29.9% 8.5% 12.2% 69.4% 587.4% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0