Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KAMI DK 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% 1.8% 1.8%   Bankruptcy risk   1.3% 1.0% 0.8% 1.0% 0.7% 0.6% 6.5% 6.5%   Credit score (0-100)   82 87 91 85 94 96 37 37   Credit rating   A A AA A AA AA BBB BBB   Credit limit (kDKK)   49.6 285.0 387.3 361.9 1,330.9 1,615.9 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   3,213 3,856 3,517 5,207 8,947 10,108 0.0 0.0   EBITDA   1,323 2,108 1,434 -424 3,487 4,367 0.0 0.0   EBIT   1,323 2,108 1,434 -424 3,487 4,367 0.0 0.0   Pre-tax profit (PTP)   1,297.4 2,649.4 1,691.2 573.1 4,666.5 4,400.2 0.0 0.0   Net earnings   997.1 2,132.8 1,348.0 652.8 3,844.0 3,380.3 0.0 0.0   Pre-tax profit without non-rec. items   1,297 2,649 1,691 573 4,667 4,400 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   1,363 1,122 1,137 2,113 1,672 1,324 0.0 0.0   Shareholders equity total   2,502 3,791 2,961 5,992 9,986 10,257 7,632 7,632   Interest-bearing liabilities   468 0.0 1,369 1,980 792 471 0.0 0.0   Balance sheet total (assets)   5,559 5,791 7,124 11,560 15,817 14,960 7,632 7,632   Net Debt   459 -180 634 1,642 -2,033 -5,001 -7,632 -7,632     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   3,213 3,856 3,517 5,207 8,947 10,108 0.0 0.0   Gross profit growth   4.5% 20.0% -8.8% 48.0% 71.8% 13.0% -100.0% 0.0%   Employees   12 12 12 25 24 24 0 0   Employee growth %   9.1% 0.0% 0.0% 108.3% -4.0% 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)   5,559 5,791 7,124 11,560 15,817 14,960 7,632 7,632   Balance sheet change%   10.9% 4.2% 23.0% 62.3% 36.8% -5.4% -49.0% 0.0%   Added value   1,322.9 2,107.8 1,433.9 -423.6 3,487.1 4,367.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -292 -241 15 976 -442 -348 -1,324 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 -1.0 1.0 2.0 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 (%)   41.2% 54.7% 40.8% -8.1% 39.0% 43.2% 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 %   25.0% 47.1% 26.4% 6.3% 34.2% 28.7% 0.0% 0.0%   ROI %   44.4% 76.9% 38.9% 9.1% 49.1% 40.4% 0.0% 0.0%   ROE %   37.7% 67.8% 39.9% 14.6% 48.1% 33.4% 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 %   45.0% 65.5% 41.6% 51.8% 65.8% 68.9% 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, %   34.7% -8.5% 44.2% -387.6% -58.3% -114.5% 0.0% 0.0%   Gearing %   18.7% 0.0% 46.2% 33.0% 7.9% 4.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.2% 9.2% 1.7% 1.2% 1.0% 1.9% 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   1.1 0.9 1.0 0.8 1.6 1.8 0.0 0.0   Current Ratio   1.4 1.3 1.1 1.2 1.9 2.5 0.0 0.0   Cash and cash equivalent   9.5 179.9 734.8 338.0 2,825.0 5,472.5 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   1,239.9 484.5 498.2 1,102.4 5,136.4 6,628.8 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   110 176 119 -17 145 182 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   110 176 119 -17 145 182 0 0   EBIT / employee   110 176 119 -17 145 182 0 0   Net earnings / employee   83 178 112 26 160 141 0 0