Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kongeskrænten ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   4.4% 1.4% 0.9% 1.9% 1.3% 1.4% 7.7% 7.7%   Credit score (0-100)   48 78 87 69 78 78 32 32   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 531.3 3,891.3 14.6 662.4 418.6 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 2024/12 2025e N/A 2026e N/A Net sales   44,596 0 0 0 0 0 0 0   Gross profit   8,193 12,145 1,434 1,812 1,895 1,946 0.0 0.0   EBITDA   8,193 12,145 1,434 1,812 1,895 1,946 0.0 0.0   EBIT   8,193 26,089 6,420 -532 3,196 2,694 0.0 0.0   Pre-tax profit (PTP)   3,926.9 22,663.4 5,687.2 -747.4 3,131.9 2,746.4 0.0 0.0   Net earnings   3,063.0 17,677.5 4,425.3 -581.9 2,442.9 2,141.5 0.0 0.0   Pre-tax profit without non-rec. items   3,927 22,663 5,687 -747 3,132 2,746 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 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 61,596 65,772 54,499 55,800 56,548 0.0 0.0   Shareholders equity total   33,319 50,996 55,422 53,840 54,283 54,424 52,834 52,834   Interest-bearing liabilities   36,128 12,303 7,941 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   93,505 78,770 69,657 57,855 58,577 58,816 52,834 52,834   Net Debt   36,091 -2,556 4,223 -2,875 -2,741 -2,015 -52,834 -52,834     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   44,596 0 0 0 0 0 0 0   Net sales growth   18.8% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   8,193 12,145 1,434 1,812 1,895 1,946 0.0 0.0   Gross profit growth   64.3% 48.2% -88.2% 26.4% 4.6% 2.7% -100.0% 0.0%   Employees   0 0 0 0 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)   93,505 78,770 69,657 57,855 58,577 58,816 52,834 52,834   Balance sheet change%   -8.3% -15.8% -11.6% -16.9% 1.2% 0.4% -10.2% 0.0%   Added value   8,192.5 26,089.2 6,419.7 -531.8 3,196.5 2,694.2 0.0 0.0   Added value %   18.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 61,596 4,176 -11,273 1,301 748 -56,548 0   Net sales trend   1.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   18.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   18.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 214.8% 447.8% -29.3% 168.6% 138.4% 0.0% 0.0%   Net Earnings %   6.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   6.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   8.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   8.4% 30.3% 8.7% -0.8% 5.5% 4.7% 0.0% 0.0%   ROI %   9.4% 33.8% 9.5% -0.8% 5.6% 4.7% 0.0% 0.0%   ROE %   9.6% 41.9% 8.3% -1.1% 4.5% 3.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   47.9% 65.0% 79.8% 93.4% 93.1% 92.9% 100.0% 100.0%   Relative indebtedness %   134.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   134.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   440.5% -21.0% 294.6% -158.7% -144.6% -103.5% 0.0% 0.0%   Gearing %   108.4% 24.1% 14.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.4% 14.1% 7.2% 5.4% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 1.3 3.0 16.2 17.0 19.6 0.0 0.0   Current Ratio   3.0 1.5 2.5 7.7 6.9 6.5 0.0 0.0   Cash and cash equivalent   37.0 14,859.1 3,718.0 2,875.2 2,741.0 2,014.8 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 2024/12 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)   49.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   209.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   62,839.7 5,440.7 2,332.2 2,918.2 2,373.5 1,917.7 0.0 0.0   Net working capital %   140.9% 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 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 3,196 2,694 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 1,895 1,946 0 0   EBIT / employee   0 0 0 0 3,196 2,694 0 0   Net earnings / employee   0 0 0 0 2,443 2,141 0 0