Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KM Erhverv 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   5.0% 5.6% 5.0% 7.0% 5.3% 4.7% 15.5% 15.5%   Credit score (0-100)   45 42 43 33 42 44 13 13   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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 2019/6 2019 2020/6 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   823 786 750 525 421 662 0.0 0.0   EBITDA   147 -1.8 76.3 -26.2 89.9 124 0.0 0.0   EBIT   142 -6.2 75.4 -26.2 89.9 124 0.0 0.0   Pre-tax profit (PTP)   123.3 -20.3 44.8 -56.9 53.4 85.5 0.0 0.0   Net earnings   94.7 -18.8 30.2 -48.2 31.0 57.4 0.0 0.0   Pre-tax profit without non-rec. items   123 -20.3 44.8 -56.9 53.4 85.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   5.3 0.9 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   196 124 154 105 136 194 144 144   Interest-bearing liabilities   668 79.7 426 423 301 319 0.0 0.0   Balance sheet total (assets)   974 648 1,209 1,094 790 1,172 144 144   Net Debt   668 79.7 426 423 301 -2.2 -144 -144     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 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   823 786 750 525 421 662 0.0 0.0   Gross profit growth   127.5% -4.4% -4.6% -30.0% -19.8% 57.3% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   974 648 1,209 1,094 790 1,172 144 144   Balance sheet change%   166.0% -33.4% 86.5% -9.5% -27.8% 48.3% -87.7% 0.0%   Added value   146.9 -1.8 76.3 -26.2 89.9 124.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -9 -9 -2 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   2.0 -1.0 1.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 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 (%)   17.3% -0.8% 10.1% -5.0% 21.3% 18.8% 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 %   21.3% -0.8% 8.1% -2.3% 9.5% 12.7% 0.0% 0.0%   ROI %   24.7% -1.2% 19.3% -4.7% 18.6% 26.2% 0.0% 0.0%   ROE %   63.5% -11.8% 21.8% -37.2% 25.6% 34.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   21.0% 19.2% 12.8% 9.6% 17.3% 16.5% 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, %   455.0% -4,470.1% 557.9% -1,614.1% 334.8% -1.8% 0.0% 0.0%   Gearing %   340.5% 64.6% 277.0% 401.3% 220.6% 164.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.5% 3.8% 12.1% 7.2% 10.1% 12.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.4 1.2 1.2 1.1 1.2 1.2 0.0 0.0   Current Ratio   1.3 1.2 1.1 1.1 1.2 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 321.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 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   238.0 122.6 153.7 105.5 136.4 193.8 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 2019/6 2019 2020/6 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   147 -2 76 -26 90 124 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   147 -2 76 -26 90 124 0 0   EBIT / employee   142 -6 75 -26 90 124 0 0   Net earnings / employee   95 -19 30 -48 31 57 0 0