Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KNUISGAARD TEKNIK 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   2.9% 5.2% 3.4% 7.5% 3.5% 3.4% 15.3% 15.0%   Credit score (0-100)   60 44 54 31 53 53 13 14   Credit rating   BBB BBB BBB BB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,217 254 375 29.5 659 438 0.0 0.0   EBITDA   1,066 106 226 -119 537 295 0.0 0.0   EBIT   978 21.9 159 -124 532 290 0.0 0.0   Pre-tax profit (PTP)   975.9 20.2 158.5 -123.5 533.8 295.0 0.0 0.0   Net earnings   760.6 11.7 114.7 -123.5 455.5 269.3 0.0 0.0   Pre-tax profit without non-rec. items   976 20.2 159 -124 534 295 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   183 103 36.4 31.4 26.4 21.3 0.0 0.0   Shareholders equity total   1,033 345 320 81.3 537 806 306 306   Interest-bearing liabilities   23.0 15.7 0.0 0.0 5.4 5.7 0.0 0.0   Balance sheet total (assets)   1,510 429 443 131 772 985 306 306   Net Debt   -1,298 -302 -393 -76.3 -679 -856 -306 -306     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,217 254 375 29.5 659 438 0.0 0.0   Gross profit growth   29,869.2% -79.1% 47.3% -92.1% 2,137.1% -33.6% -100.0% 0.0%   Employees   1 1 1 1 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)   1,510 429 443 131 772 985 306 306   Balance sheet change%   300.5% -71.6% 3.1% -70.4% 489.5% 27.6% -68.9% 0.0%   Added value   1,066.5 106.1 226.4 -119.3 536.9 295.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -117 -164 -134 -10 -10 -10 -21 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 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   80.4% 8.6% 42.5% -421.8% 80.7% 66.2% 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 %   103.6% 2.3% 36.6% -43.0% 118.2% 33.6% 0.0% 0.0%   ROI %   142.8% 3.1% 46.8% -61.5% 171.0% 43.4% 0.0% 0.0%   ROE %   116.5% 1.7% 34.5% -61.6% 147.4% 40.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   68.4% 80.4% 72.2% 62.1% 69.5% 81.8% 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, %   -121.7% -284.5% -173.6% 64.0% -126.6% -290.0% 0.0% 0.0%   Gearing %   2.2% 4.6% 0.0% 0.0% 1.0% 0.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.8% 8.9% 11.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   4.5 4.6 3.3 2.0 3.2 5.5 0.0 0.0   Current Ratio   4.5 4.6 3.3 2.0 3.2 5.5 0.0 0.0   Cash and cash equivalent   1,321.2 317.6 393.0 76.3 684.9 861.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,032.9 255.1 283.4 49.9 511.2 789.5 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,066 106 226 -119 537 295 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,066 106 226 -119 537 295 0 0   EBIT / employee   978 22 159 -124 532 290 0 0   Net earnings / employee   761 12 115 -124 455 269 0 0