Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MALERFIRMAET KARL FREDERIKSEN 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.0% 2.8% 2.7% 4.7% 4.6% 7.4% 20.1% 19.7%   Credit score (0-100)   60 61 62 47 46 31 5 5   Credit rating   BBB BBB BBB BBB BBB BB B B   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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,792 2,250 2,536 1,571 1,259 1,177 0.0 0.0   EBITDA   428 271 348 -59.1 -286 -366 0.0 0.0   EBIT   254 140 94.4 -93.9 -291 -377 0.0 0.0   Pre-tax profit (PTP)   249.0 134.8 89.5 -26.9 -302.5 -386.4 0.0 0.0   Net earnings   193.7 103.6 68.7 3.1 -236.2 -389.2 0.0 0.0   Pre-tax profit without non-rec. items   249 135 89.5 -96.5 -303 -386 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   58.9 688 669 78.8 14.2 81.8 0.0 0.0   Shareholders equity total   753 857 925 928 692 303 223 223   Interest-bearing liabilities   0.0 0.0 0.0 0.0 2.0 2.1 0.0 0.0   Balance sheet total (assets)   2,145 2,149 2,021 1,755 1,568 891 223 223   Net Debt   -1,023 -887 -547 -1,127 -667 -420 -223 -223     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   2,792 2,250 2,536 1,571 1,259 1,177 0.0 0.0   Gross profit growth   0.0% -19.4% 12.7% -38.1% -19.9% -6.5% -100.0% 0.0%   Employees   6 6 5 5 4 4 0 0   Employee growth %   0.0% 0.0% -16.7% 0.0% -20.0% 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)   2,145 2,149 2,021 1,755 1,568 891 223 223   Balance sheet change%   0.0% 0.2% -6.0% -13.1% -10.7% -43.2% -75.0% 0.0%   Added value   427.7 271.3 347.6 -59.1 -256.2 -366.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3 386 -272 -625 -69 57 -82 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 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   9.1% 6.2% 3.7% -6.0% -23.1% -32.0% 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 %   11.8% 6.5% 4.5% -4.8% -17.5% -30.7% 0.0% 0.0%   ROI %   33.7% 17.4% 10.6% -9.7% -33.2% -69.0% 0.0% 0.0%   ROE %   25.7% 12.9% 7.7% 0.3% -29.2% -78.2% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   35.1% 39.9% 45.8% 52.9% 45.0% 34.0% 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, %   -239.2% -327.1% -157.4% 1,907.5% 232.8% 114.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.3% 0.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 1,138.1% 459.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   1.4 1.1 1.2 2.1 2.0 1.4 0.0 0.0   Current Ratio   1.4 1.1 1.2 2.1 2.0 1.4 0.0 0.0   Cash and cash equivalent   1,023.1 887.1 547.3 1,127.3 668.8 421.8 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   581.6 168.1 256.0 887.2 770.9 221.2 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   71 45 70 -12 -64 -91 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   71 45 70 -12 -72 -91 0 0   EBIT / employee   42 23 19 -19 -73 -94 0 0   Net earnings / employee   32 17 14 1 -59 -97 0 0