Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KLAMER 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/6 2025e N/A 2026e N/A Bankruptcy risk for industry   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   2.6% 3.8% 1.4% 1.9% 0.8% 1.2% 7.1% 7.0%   Credit score (0-100)   63 51 78 70 92 81 34 34   Credit rating   BBB BBB A A AA A BBB BBB   Credit limit (kDKK)   0.0 0.0 93.2 6.8 2,382.2 494.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/6 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,065 1,305 6,936 9,474 13,148 5,302 0.0 0.0   EBITDA   259 434 5,333 4,591 7,965 2,357 0.0 0.0   EBIT   98.9 362 5,236 4,469 7,656 2,238 0.0 0.0   Pre-tax profit (PTP)   77.5 272.8 5,033.7 4,279.2 7,431.0 2,217.6 0.0 0.0   Net earnings   53.6 191.4 3,901.0 3,291.2 5,730.3 1,708.6 0.0 0.0   Pre-tax profit without non-rec. items   77.5 273 5,034 4,279 7,431 2,218 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/6 2025e N/A 2026e N/A Tangible assets total   206 318 265 799 1,121 1,002 0.0 0.0   Shareholders equity total   202 394 4,295 7,529 13,200 14,848 14,723 14,723   Interest-bearing liabilities   1,002 1,215 1,211 1,218 453 492 0.0 0.0   Balance sheet total (assets)   1,838 5,066 11,973 42,178 21,163 18,201 14,723 14,723   Net Debt   301 -1,294 -2,283 -16,513 -15,693 -15,437 -14,723 -14,723     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/6 2025e N/A 2026e 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   1,065 1,305 6,936 9,474 13,148 5,302 0.0 0.0   Gross profit growth   13.6% 22.6% 431.5% 36.6% 38.8% -59.7% -100.0% 0.0%   Employees   0 10 15 14 13 14 0 0   Employee growth %   0.0% 0.0% 50.0% -6.7% -7.1% 7.7% -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)   1,838 5,066 11,973 42,178 21,163 18,201 14,723 14,723   Balance sheet change%   5.1% 175.6% 136.3% 252.3% -49.8% -14.0% -19.1% 0.0%   Added value   258.9 434.1 5,333.2 4,590.7 7,778.1 2,356.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -22 40 -150 412 14 -239 -1,002 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/6 2025e N/A 2026e 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 (%)   9.3% 27.7% 75.5% 47.2% 58.2% 42.2% 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 %   5.5% 10.5% 61.5% 16.5% 24.2% 11.4% 0.0% 0.0%   ROI %   12.9% 25.7% 147.2% 62.7% 68.3% 15.4% 0.0% 0.0%   ROE %   30.5% 64.3% 166.4% 55.7% 55.3% 12.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/6 2025e N/A 2026e N/A Equity ratio %   11.0% 7.8% 35.9% 26.5% 81.9% 85.0% 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, %   116.4% -298.1% -42.8% -359.7% -197.0% -655.0% 0.0% 0.0%   Gearing %   495.7% 308.8% 28.2% 16.2% 3.4% 3.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 8.0% 16.7% 15.7% 27.7% 4.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/6 2025e N/A 2026e N/A Quick Ratio   1.0 1.0 1.5 2.0 6.9 6.7 0.0 0.0   Current Ratio   1.0 1.0 1.5 1.2 2.5 5.2 0.0 0.0   Cash and cash equivalent   700.5 2,509.1 3,493.4 17,730.9 16,145.6 15,928.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/6 2025e N/A 2026e 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   -116.2 43.1 3,825.3 6,537.8 11,926.9 13,724.2 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/6 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 43 356 328 598 168 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 43 356 328 613 168 0 0   EBIT / employee   0 36 349 319 589 160 0 0   Net earnings / employee   0 19 260 235 441 122 0 0