Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KENNETH LARSEN CONSULTING 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% 1.5% 1.5%   Bankruptcy risk   3.9% 5.0% 4.7% 5.5% 4.9% 14.6% 12.5% 12.5%   Credit score (0-100)   52 45 45 40 44 14 19 19   Credit rating   BBB BBB BBB BBB BBB BB BB BB   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   1,038 -48.3 -53.8 -46.6 -61.4 -38.4 0.0 0.0   EBITDA   938 -95.4 -75.1 -59.2 -61.6 -38.4 0.0 0.0   EBIT   934 -100 -79.7 -63.3 -61.6 -38.4 0.0 0.0   Pre-tax profit (PTP)   981.9 -194.1 -150.0 -244.1 -117.8 -533.2 0.0 0.0   Net earnings   981.9 -295.1 -132.5 -241.3 -173.6 -533.2 0.0 0.0   Pre-tax profit without non-rec. items   982 -194 -150 -244 -118 -533 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   13.4 8.8 4.1 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,094 1,799 1,666 1,425 1,194 661 414 414   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,187 1,985 1,925 1,431 1,199 666 414 414   Net Debt   -395 -399 -373 -410 -334 -297 -414 -414     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   1,038 -48.3 -53.8 -46.6 -61.4 -38.4 0.0 0.0   Gross profit growth   299.2% 0.0% -11.4% 13.3% -31.6% 37.4% 0.0% 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)   2,187 1,985 1,925 1,431 1,199 666 414 414   Balance sheet change%   69.0% -9.2% -3.0% -25.7% -16.2% -44.5% -37.8% 0.0%   Added value   938.4 -95.4 -75.1 -59.2 -57.5 -38.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -9 -9 -9 -8 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 -4.0 -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 (%)   89.9% 207.1% 148.2% 135.8% 100.4% 100.0% 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 %   56.4% -9.1% -7.7% 16.3% -0.3% 23.7% 0.0% 0.0%   ROI %   57.5% -9.3% -7.7% -14.5% -8.8% -57.5% 0.0% 0.0%   ROE %   61.2% -15.2% -7.6% -15.6% -13.3% -57.5% 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 %   95.7% 90.6% 86.6% 99.6% 99.6% 99.2% 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, %   -42.1% 418.1% 496.7% 692.4% 542.1% 774.0% 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   91.4 74.2 65.8 123.8 120.5 133.2 0.0 0.0   Current Ratio   91.4 74.2 65.8 123.8 120.5 133.2 0.0 0.0   Cash and cash equivalent   394.8 398.7 372.9 409.9 334.2 297.2 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   1,210.2 1,112.7 1,105.0 675.1 597.6 661.2 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   938 -95 -75 -59 -58 -38 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   938 -95 -75 -59 -62 -38 0 0   EBIT / employee   934 -100 -80 -63 -62 -38 0 0   Net earnings / employee   982 -295 -132 -241 -174 -533 0 0