Kjuul Consulting ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  9.5% 4.7% 8.4% 5.6% 8.1%  
Credit score (0-100)  27 45 28 40 29  
Credit rating  BB BBB BB BBB BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  499 1,389 1,407 1,914 1,341  
EBITDA  164 714 737 1,083 601  
EBIT  164 714 737 1,083 601  
Pre-tax profit (PTP)  162.5 708.7 722.8 1,075.3 589.5  
Net earnings  126.8 552.3 562.1 836.6 456.7  
Pre-tax profit without non-rec. items  163 709 723 1,075 590  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  167 490 996 1,546 1,890  
Interest-bearing liabilities  0.0 0.0 53.9 130 46.8  
Balance sheet total (assets)  239 825 1,175 1,908 2,308  

Net Debt  -129 -671 -1,081 -509 -1,744  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  499 1,389 1,407 1,914 1,341  
Gross profit growth  0.0% 178.5% 1.3% 36.0% -29.9%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  239 825 1,175 1,908 2,308  
Balance sheet change%  0.0% 245.9% 42.4% 62.4% 21.0%  
Added value  163.8 713.6 736.7 1,082.8 600.6  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 3.0 4.0 5.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  32.8% 51.4% 52.4% 56.6% 44.8%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  68.6% 134.2% 73.7% 70.2% 28.5%  
ROI %  98.2% 217.3% 95.7% 79.4% 33.3%  
ROE %  76.0% 168.2% 75.7% 65.8% 26.6%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  69.9% 59.4% 84.7% 81.0% 81.9%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -79.0% -94.0% -146.7% -47.0% -290.4%  
Gearing %  0.0% 0.0% 5.4% 8.4% 2.5%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 51.4% 8.1% 12.5%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  3.3 2.5 6.6 5.3 5.5  
Current Ratio  3.3 2.5 6.6 5.3 5.5  
Cash and cash equivalent  129.3 670.7 1,134.9 639.6 1,791.1  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  166.8 490.1 995.7 1,545.8 1,889.6  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0