Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Junge Kalundborg 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 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   0.0% 0.0% 2.3% 2.7% 2.9% 8.9% 17.5% 17.5%   Credit score (0-100)   0 0 64 59 58 26 9 9   Credit rating   N/A N/A 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)  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 973 1,640 1,287 -117 0.0 0.0   EBITDA   0.0 0.0 247 232 156 -169 0.0 0.0   EBIT   0.0 0.0 237 219 143 -183 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 237.4 216.6 142.2 -182.8 0.0 0.0   Net earnings   0.0 0.0 184.9 169.4 100.6 -159.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 237 217 142 -183 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 104 90.0 76.3 62.6 0.0 0.0   Shareholders equity total   0.0 0.0 392 269 210 50.5 10.5 10.5   Interest-bearing liabilities   0.0 0.0 55.1 289 266 265 0.0 0.0   Balance sheet total (assets)   0.0 0.0 890 992 837 375 10.5 10.5   Net Debt   0.0 0.0 -484 -174 78.4 259 -10.5 -10.5     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 0.0 973 1,640 1,287 -117 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 68.5% -21.5% 0.0% 0.0% 0.0%   Employees   0 0 2 4 4 1 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 0.0% -75.0% -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)   0 0 890 992 837 375 10 10   Balance sheet change%   0.0% 0.0% 0.0% 11.4% -15.7% -55.1% -97.2% 0.0%   Added value   0.0 0.0 247.2 232.3 156.5 -169.1 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 94 -27 -27 -27 -63 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   0.0% 0.0% 24.4% 13.3% 11.1% 156.0% 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 %   0.0% 0.0% 26.7% 23.2% 15.6% -30.1% 0.0% 0.0%   ROI %   0.0% 0.0% 52.6% 43.0% 27.0% -44.4% 0.0% 0.0%   ROE %   0.0% 0.0% 47.1% 51.2% 42.0% -122.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 44.1% 27.2% 25.1% 13.4% 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, %   0.0% 0.0% -195.6% -74.7% 50.1% -153.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 14.1% 107.2% 126.7% 525.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.1% 1.2% 0.2% 0.1% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 1.8 1.3 1.3 1.0 0.0 0.0   Current Ratio   0.0 0.0 1.8 1.3 1.3 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 538.7 462.4 187.7 6.1 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 0.0 336.1 225.6 175.7 1.7 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 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 124 58 39 -169 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 124 58 39 -169 0 0   EBIT / employee   0 0 119 55 36 -183 0 0   Net earnings / employee   0 0 92 42 25 -160 0 0