Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KARSBEK HOLDING 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% 0.6% 0.6%   Bankruptcy risk   1.2% 1.6% 1.3% 1.6% 0.9% 0.6% 7.7% 7.7%   Credit score (0-100)   83 76 80 73 90 96 32 32   Credit rating   A A A A A AA BB BB   Credit limit (kDKK)   153.6 27.6 297.3 58.8 3,051.5 3,871.2 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   26.9 14.4 30.0 48.3 -83.2 -80.0 0.0 0.0   EBITDA   -26.9 -14.4 -30.0 -48.3 -1,908 -80.0 0.0 0.0   EBIT   -26.9 -14.4 -30.0 -48.3 -1,908 -80.0 0.0 0.0   Pre-tax profit (PTP)   366.2 8,322.5 12,523.3 18,005.5 10,266.8 4,833.7 0.0 0.0   Net earnings   319.0 8,322.7 12,523.3 18,005.5 10,266.8 4,833.7 0.0 0.0   Pre-tax profit without non-rec. items   366 8,323 12,523 18,005 10,267 4,834 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   0.0 0.0 0.0 0.0 100 100 0.0 0.0   Shareholders equity total   7,019 12,356 20,270 33,815 38,182 40,076 21,862 21,862   Interest-bearing liabilities   489 2,589 0.0 6,335 9,182 3,769 0.0 0.0   Balance sheet total (assets)   7,519 14,956 21,798 40,228 48,281 44,737 21,862 21,862   Net Debt   429 2,431 -5,980 2,812 5,776 3,172 -21,862 -21,862     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   26.9 14.4 30.0 48.3 -83.2 -80.0 0.0 0.0   Gross profit growth   152.9% -46.5% 108.7% 61.0% 0.0% 3.8% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   7,519 14,956 21,798 40,228 48,281 44,737 21,862 21,862   Balance sheet change%   -46.0% 98.9% 45.8% 84.5% 20.0% -7.3% -51.1% 0.0%   Added value   -26.9 -14.4 -30.0 -48.3 -1,907.7 -80.0 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 0 0 100 0 -100 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  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 (%)   -100.0% -100.0% -100.0% -100.0% 2,294.2% 100.0% 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 %   6.0% 74.7% 69.1% 61.1% 28.3% 14.1% 0.0% 0.0%   ROI %   6.6% 74.7% 72.1% 62.7% 28.6% 14.4% 0.0% 0.0%   ROE %   4.5% 85.9% 76.8% 66.6% 28.5% 12.4% 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 %   93.4% 82.6% 93.0% 84.1% 79.1% 89.6% 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, %   -1,595.1% -16,908.2% 19,932.3% -5,823.3% -302.8% -3,967.1% 0.0% 0.0%   Gearing %   7.0% 21.0% 0.0% 18.7% 24.0% 9.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.0% 4.5% 13.1% 29.9% 29.1% 26.8% 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   1.3 1.5 5.6 1.2 1.2 2.2 0.0 0.0   Current Ratio   1.3 1.5 5.6 1.2 1.2 2.2 0.0 0.0   Cash and cash equivalent   60.8 158.6 5,979.7 3,522.4 3,405.4 597.0 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   162.9 1,209.6 7,029.7 1,041.0 2,511.5 5,459.9 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0