Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KARISE BRUGSFORENING Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   3.4% 3.4% 3.4% 3.4% 3.4% 3.4% 3.4% 3.4%   Bankruptcy risk   16.5% 16.3% 0.0% 0.0% 1.2% 1.2% 7.3% 7.3%   Credit score (0-100)   11 11 0 0 81 82 33 33   Credit rating   BB BB N/A N/A A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 1,363.9 1,241.5 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 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 0.0 16,021 16,479 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 5,506 4,741 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 3,139 2,092 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 2,702.8 4,531.7 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 1,962.1 3,989.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 2,703 4,532 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 43,370 46,447 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 51,134 55,197 51,871 51,871   Interest-bearing liabilities   0.0 0.0 0.0 0.0 10,303 9,366 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 73,305 83,005 51,871 51,871   Net Debt   0.0 0.0 0.0 0.0 9,307 7,824 -51,871 -51,871     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 0.0 0.0 0.0 16,021 16,479 0.0 0.0   Gross profit growth   -100.0% 0.0% 0.0% 0.0% 0.0% 2.9% -100.0% 0.0%   Employees   0 0 0 0 21 23 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.0% 9.5% -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)   0 0 0 0 73,305 83,005 51,871 51,871   Balance sheet change%   -100.0% 0.0% 0.0% 0.0% 0.0% 13.2% -37.5% 0.0%   Added value   0.0 0.0 0.0 0.0 3,138.8 4,740.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -48,807 0 0 0 41,003 429 -46,447 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   0.0% 0.0% 0.0% 0.0% 19.6% 12.7% 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 %   0.0% 0.0% 0.0% 0.0% 4.4% 6.4% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 5.0% 7.4% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 3.8% 7.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 69.8% 66.5% 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, %   0.0% 0.0% 0.0% 0.0% 169.0% 165.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 20.1% 17.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 10.5% 4.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.7 0.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.3 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 996.0 1,542.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 N/A 2022 N/A 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)   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   0.0 0.0 0.0 0.0 1,975.9 -107.0 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  2019 2019/12 2020 2020/12 2021 N/A 2022 N/A 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 0 149 206 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 262 206 0 0   EBIT / employee   0 0 0 0 149 91 0 0   Net earnings / employee   0 0 0 0 93 173 0 0