Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kjelds Cykler v /Morten Hanfgan Jepsen 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% 3.5% 3.5%   Bankruptcy risk   3.5% 3.1% 1.8% 1.3% 2.1% 2.1% 9.4% 9.4%   Credit score (0-100)   55 57 72 79 66 66 26 26   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 1.5 43.2 0.2 0.3 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   1,397 1,955 2,187 2,153 1,816 2,105 0.0 0.0   EBITDA   483 558 897 889 327 563 0.0 0.0   EBIT   393 438 777 769 207 533 0.0 0.0   Pre-tax profit (PTP)   373.2 417.6 761.9 755.1 199.2 540.7 0.0 0.0   Net earnings   291.1 324.8 594.3 588.9 155.0 421.7 0.0 0.0   Pre-tax profit without non-rec. items   373 418 762 755 199 541 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   170 130 90.0 50.0 10.0 0.0 0.0 0.0   Shareholders equity total   341 612 1,151 1,683 1,781 2,144 2,033 2,033   Interest-bearing liabilities   303 501 598 811 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,731 2,908 3,437 3,160 2,355 2,931 2,033 2,033   Net Debt   -877 -1,144 -1,067 -585 -1,589 -2,594 -2,033 -2,033     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   1,397 1,955 2,187 2,153 1,816 2,105 0.0 0.0   Gross profit growth   0.0% 39.9% 11.9% -1.6% -15.7% 15.9% -100.0% 0.0%   Employees   0 0 0 0 0 3 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)   2,731 2,908 3,437 3,160 2,355 2,931 2,033 2,033   Balance sheet change%   0.0% 6.5% 18.2% -8.1% -25.5% 24.4% -30.6% 0.0%   Added value   482.7 558.5 897.3 888.6 327.2 562.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   420 -240 -240 -240 -240 -60 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 2.0 3.0 4.0 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 (%)   28.1% 22.4% 35.5% 35.7% 11.4% 25.3% 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 %   14.4% 15.6% 24.5% 23.3% 7.5% 20.5% 0.0% 0.0%   ROI %   28.4% 30.2% 46.4% 35.6% 9.7% 27.6% 0.0% 0.0%   ROE %   85.3% 68.2% 67.4% 41.6% 9.0% 21.5% 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 %   12.5% 21.0% 33.5% 53.3% 75.6% 73.2% 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, %   -181.7% -204.9% -119.0% -65.8% -485.5% -460.8% 0.0% 0.0%   Gearing %   88.8% 82.0% 51.9% 48.2% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.8% 5.2% 2.8% 1.9% 2.0% 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   0.7 0.9 1.2 1.5 3.1 3.3 0.0 0.0   Current Ratio   1.3 1.3 1.4 2.0 3.9 3.6 0.0 0.0   Cash and cash equivalent   1,180.0 1,645.8 1,665.3 1,395.7 1,588.5 2,593.6 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   568.0 629.2 962.3 1,467.3 1,685.1 2,078.0 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 0 0 0 0 188 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 188 0 0   EBIT / employee   0 0 0 0 0 178 0 0   Net earnings / employee   0 0 0 0 0 141 0 0