Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KRABBE 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.7% 2.7%   Bankruptcy risk   0.6% 2.7% 2.8% 2.8% 0.7% 0.7% 7.0% 6.9%   Credit score (0-100)   98 61 59 58 95 95 34 35   Credit rating   AA BBB BBB BBB AA AA BBB BBB   Credit limit (kDKK)   2,456.3 0.0 0.0 0.0 4,881.9 4,494.4 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   8,945 1,587 243 5,083 11,866 7,615 0.0 0.0   EBITDA   2,278 12,907 5,909 12,380 2,250 3,193 0.0 0.0   EBIT   7,948 12,907 5,909 12,380 8,356 3,745 0.0 0.0   Pre-tax profit (PTP)   7,849.9 9,724.0 5,055.0 11,199.0 9,137.4 1,102.6 0.0 0.0   Net earnings   6,244.9 9,724.0 5,055.0 11,199.0 7,483.0 1,293.3 0.0 0.0   Pre-tax profit without non-rec. items   7,850 12,907 5,909 12,380 9,137 1,103 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   81,844 0.0 0.0 0.0 149,103 169,599 0.0 0.0   Shareholders equity total   20,322 29,625 33,684 42,884 46,367 44,660 42,821 42,821   Interest-bearing liabilities   64,143 0.0 0.0 0.0 101,107 127,731 0.0 0.0   Balance sheet total (assets)   89,537 115,314 134,067 144,181 162,287 188,983 42,821 42,821   Net Debt   64,143 0.0 0.0 0.0 101,096 127,726 -42,821 -42,821     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   8,945 1,587 243 5,083 11,866 7,615 0.0 0.0   Gross profit growth   219.8% -82.3% -84.7% 1,991.8% 133.4% -35.8% -100.0% 0.0%   Employees   0 0 0 0 7 7 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)   89,537 115,314 134,067 144,181 162,287 188,983 42,821 42,821   Balance sheet change%   15.5% 28.8% 16.3% 7.5% 12.6% 16.5% -77.3% 0.0%   Added value   7,957.0 12,907.0 5,909.0 12,380.0 8,356.1 3,812.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   9,773 -81,844 0 0 148,972 20,428 -169,599 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 (%)   88.9% 813.3% 2,431.7% 243.6% 70.4% 49.2% 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 %   10.2% 12.6% 4.7% 8.9% 6.7% 3.6% 0.0% 0.0%   ROI %   10.4% 12.7% 4.7% 8.9% 6.4% 3.2% 0.0% 0.0%   ROE %   36.1% 38.9% 16.0% 29.3% 16.8% 2.8% 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 %   22.7% 100.0% 100.0% 100.0% 31.9% 27.7% 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, %   2,815.7% 0.0% 0.0% 0.0% 4,492.6% 4,000.7% 0.0% 0.0%   Gearing %   315.6% 0.0% 0.0% 0.0% 218.1% 286.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 0.0% 0.0% 0.0% 2.3% 4.5% 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   0.4 0.0 0.0 0.0 1.4 2.0 0.0 0.0   Current Ratio   0.4 0.0 0.0 0.0 1.5 2.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 10.1 4.5 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   -3,919.8 0.0 0.0 0.0 1,087.1 2,654.7 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 0 0 0 1,194 545 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 321 456 0 0   EBIT / employee   0 0 0 0 1,194 535 0 0   Net earnings / employee   0 0 0 0 1,069 185 0 0