Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KOMBI-SKILTE A/S 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   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.5% 1.8%   Bankruptcy risk   1.0% 1.1% 1.0% 1.0% 1.2% 1.3% 12.0% 9.2%   Credit score (0-100)   88 86 85 85 82 79 20 27   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   239.4 155.6 201.2 193.6 108.5 109.1 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   3,602 3,558 4,311 4,134 4,203 5,652 0.0 0.0   EBITDA   975 904 1,505 1,087 1,399 2,410 0.0 0.0   EBIT   842 745 1,330 968 1,214 2,284 0.0 0.0   Pre-tax profit (PTP)   839.0 743.1 1,326.9 963.3 1,209.0 2,284.0 0.0 0.0   Net earnings   653.8 590.5 1,026.4 751.3 943.0 1,779.9 0.0 0.0   Pre-tax profit without non-rec. items   839 743 1,327 963 1,209 2,284 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   311 285 133 360 174 49.5 0.0 0.0   Shareholders equity total   2,468 2,059 2,085 2,186 2,349 2,869 1,599 1,599   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,254 2,851 3,639 3,043 3,039 4,186 1,599 1,599   Net Debt   -1,477 -837 -1,292 -781 -1,218 -2,448 -1,599 -1,599     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   3,602 3,558 4,311 4,134 4,203 5,652 0.0 0.0   Gross profit growth   -8.0% -1.2% 21.2% -4.1% 1.7% 34.5% -100.0% 0.0%   Employees   0 6 7 7 7 7 0 0   Employee growth %   0.0% 0.0% 16.7% 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)   3,254 2,851 3,639 3,043 3,039 4,186 1,599 1,599   Balance sheet change%   -10.3% -12.4% 27.7% -16.4% -0.1% 37.8% -61.8% 0.0%   Added value   975.2 904.5 1,505.4 1,087.0 1,333.1 2,409.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -182 -186 -328 108 -371 -250 -49 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 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 (%)   23.4% 20.9% 30.8% 23.4% 28.9% 40.4% 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 %   24.5% 24.4% 41.0% 29.0% 39.9% 63.2% 0.0% 0.0%   ROI %   32.7% 32.6% 61.7% 44.0% 53.5% 87.5% 0.0% 0.0%   ROE %   25.4% 26.1% 49.5% 35.2% 41.6% 68.2% 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 %   75.8% 72.2% 57.3% 71.8% 77.3% 68.5% 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, %   -151.5% -92.6% -85.9% -71.8% -87.1% -101.6% 0.0% 0.0%   Gearing %   0.0% 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 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   2.7 2.3 1.9 2.1 2.7 2.3 0.0 0.0   Current Ratio   3.6 3.3 2.4 3.0 4.0 3.1 0.0 0.0   Cash and cash equivalent   1,477.3 837.3 1,292.4 780.9 1,218.0 2,447.7 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   2,079.1 1,739.0 2,001.4 1,748.4 2,097.0 2,741.7 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   0 151 215 155 190 344 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 151 215 155 200 344 0 0   EBIT / employee   0 124 190 138 173 326 0 0   Net earnings / employee   0 98 147 107 135 254 0 0