Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KT 2021 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% 0.6% 0.6%   Bankruptcy risk   4.6% 2.2% 0.9% 0.6% 1.8% 0.8% 7.7% 7.7%   Credit score (0-100)   47 67 88 96 70 90 32 32   Credit rating   BBB BBB A AA A AA BB BB   Credit limit (kDKK)   0.0 2.4 4,857.5 8,790.3 35.8 7,786.4 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   -32.0 -51.0 -81.0 -36.0 -6.0 -18.5 0.0 0.0   EBITDA   -32.0 -51.0 -81.0 -36.0 -6.0 -18.5 0.0 0.0   EBIT   -32.0 -51.0 -81.0 -36.0 -6.0 -18.5 0.0 0.0   Pre-tax profit (PTP)   -5,234.0 18,403.0 3,999.0 14,580.0 -5,140.0 6,852.7 0.0 0.0   Net earnings   -5,871.0 17,684.0 3,413.0 14,482.0 -5,387.0 6,765.8 0.0 0.0   Pre-tax profit without non-rec. items   -5,234 18,403 3,999 14,580 -5,140 6,853 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   123,539 71,222 74,635 92,942 87,555 94,320 77,400 77,400   Interest-bearing liabilities   637 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   124,207 141,992 89,451 108,252 103,334 111,261 77,400 77,400   Net Debt   624 -12.0 -11.0 -10.0 -9.0 0.0 -77,400 -77,400     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   -32.0 -51.0 -81.0 -36.0 -6.0 -18.5 0.0 0.0   Gross profit growth   5.9% -59.4% -58.8% 55.6% 83.3% -208.3% 0.0% 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)   124,207 141,992 89,451 108,252 103,334 111,261 77,400 77,400   Balance sheet change%   -9.1% 14.3% -37.0% 21.0% -4.5% 7.7% -30.4% 0.0%   Added value   -32.0 -51.0 -81.0 -36.0 -6.0 -18.5 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   -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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 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 %   -4.0% 13.8% 3.5% 15.7% -4.5% 7.4% 0.0% 0.0%   ROI %   -4.1% 18.8% 5.5% 18.6% -5.3% 8.7% 0.0% 0.0%   ROE %   -4.6% 18.2% 4.7% 17.3% -6.0% 7.4% 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 %   99.5% 50.2% 83.4% 85.9% 84.7% 84.8% 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, %   -1,950.0% 23.5% 13.6% 27.8% 150.0% 0.0% 0.0% 0.0%   Gearing %   0.5% 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   184.6 1.8 4.9 4.8 4.7 4.5 0.0 0.0   Current Ratio   184.6 1.8 4.9 4.8 4.7 4.5 0.0 0.0   Cash and cash equivalent   13.0 12.0 11.0 10.0 9.0 0.0 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   122,651.0 55,568.0 57,637.0 57,966.0 58,841.0 59,149.5 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 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