Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Knuds Garage Kolding 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.5% 5.5%   Bankruptcy risk   12.7% 9.2% 2.8% 3.4% 3.0% 4.9% 16.4% 16.1%   Credit score (0-100)   19 28 59 52 57 43 11 11   Credit rating   BB BB 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   610 1,661 1,660 1,074 2,195 1,543 0.0 0.0   EBITDA   71.5 469 821 304 1,248 304 0.0 0.0   EBIT   71.5 469 818 279 1,224 280 0.0 0.0   Pre-tax profit (PTP)   70.3 461.9 810.6 291.8 1,228.9 302.2 0.0 0.0   Net earnings   54.0 359.2 630.4 226.7 954.2 235.1 0.0 0.0   Pre-tax profit without non-rec. items   70.3 462 811 292 1,229 302 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 120 95.7 71.0 46.3 0.0 0.0   Shareholders equity total   104 463 794 520 1,075 410 160 160   Interest-bearing liabilities   0.0 48.6 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   400 1,008 1,830 1,795 1,997 1,250 160 160   Net Debt   -229 -755 -590 -575 -60.0 -65.5 -160 -160     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   610 1,661 1,660 1,074 2,195 1,543 0.0 0.0   Gross profit growth   0.0% 172.3% -0.1% -35.3% 104.4% -29.7% -100.0% 0.0%   Employees   0 3 3 3 3 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 33.3% -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)   400 1,008 1,830 1,795 1,997 1,250 160 160   Balance sheet change%   0.0% 151.9% 81.5% -1.9% 11.3% -37.4% -87.2% 0.0%   Added value   71.5 469.4 821.0 303.6 1,248.3 304.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 117 -49 -49 -49 -46 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   11.7% 28.3% 49.3% 26.0% 55.8% 18.1% 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 %   17.9% 66.7% 57.9% 16.3% 65.8% 18.8% 0.0% 0.0%   ROI %   68.7% 152.5% 125.6% 44.8% 155.9% 40.9% 0.0% 0.0%   ROE %   51.9% 126.7% 100.3% 34.5% 119.7% 31.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   26.0% 45.9% 43.4% 29.0% 53.8% 32.8% 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, %   -320.9% -160.8% -71.8% -189.5% -4.8% -21.5% 0.0% 0.0%   Gearing %   0.0% 10.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 31.0% 46.8% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.1 1.7 1.9 1.3 2.8 1.4 0.0 0.0   Current Ratio   1.4 1.8 2.0 1.4 3.0 1.6 0.0 0.0   Cash and cash equivalent   229.3 803.7 589.9 575.2 60.0 65.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   104.0 463.2 861.3 496.0 1,294.0 436.8 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 156 274 101 416 76 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 156 274 101 416 76 0 0   EBIT / employee   0 156 273 93 408 70 0 0   Net earnings / employee   0 120 210 76 318 59 0 0