Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kenneth BTM Holding Brovst 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   6.1% 5.5% 4.7% 2.4% 2.2% 2.2% 13.8% 13.8%   Credit score (0-100)   39 41 44 63 65 67 16 16   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.1 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   95 0 0 0 0 0 0 0   Gross profit   86.3 -6.3 -5.8 -4.5 -4.2 -5.0 0.0 0.0   EBITDA   86.3 -6.3 -5.8 -4.5 -4.2 -5.0 0.0 0.0   EBIT   86.3 -6.3 -5.8 -4.5 -4.2 -5.0 0.0 0.0   Pre-tax profit (PTP)   86.8 265.0 125.9 367.2 321.1 221.5 0.0 0.0   Net earnings   88.5 265.8 125.7 366.8 318.7 220.2 0.0 0.0   Pre-tax profit without non-rec. items   86.8 265 126 367 321 222 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   139 404 530 782 983 1,082 631 631   Interest-bearing liabilities   213 179 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   357 588 534 786 987 1,087 631 631   Net Debt   213 179 -1.1 -0.0 -0.1 -429 -631 -631     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   95 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   86.3 -6.3 -5.8 -4.5 -4.2 -5.0 0.0 0.0   Gross profit growth   0.0% 0.0% 8.0% 22.2% 5.6% -17.8% 0.0% 0.0%   Employees   1 0 0 0 1 1 0 0   Employee growth %   0.0% -100.0% 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)   357 588 534 786 987 1,087 631 631   Balance sheet change%   0.0% 64.9% -9.2% 47.3% 25.6% 10.1% -42.0% 0.0%   Added value   86.3 -6.3 -5.8 -4.5 -4.2 -5.0 0.0 0.0   Added value %   91.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 -5.0 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 %   91.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   91.0% 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% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   93.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   93.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   91.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   27.0% 58.2% 23.0% 55.6% 36.2% 21.4% 0.0% 0.0%   ROI %   27.4% 58.8% 23.2% 56.0% 36.4% 21.5% 0.0% 0.0%   ROE %   63.9% 97.9% 26.9% 55.9% 36.1% 21.3% 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 %   38.9% 68.8% 99.3% 99.5% 99.6% 99.5% 100.0% 100.0%   Relative indebtedness %   230.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   230.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   246.9% -2,858.7% 19.6% 0.0% 1.8% 8,631.0% 0.0% 0.0%   Gearing %   153.7% 44.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.9% 4.9% 3.6% 0.0% 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   1.0 1.3 78.4 48.3 138.7 124.3 0.0 0.0   Current Ratio   1.0 1.3 78.4 48.3 138.7 124.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 1.1 0.0 0.1 429.4 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)   214.7 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   223.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -6.2 57.1 290.3 177.2 567.9 680.7 0.0 0.0   Net working capital %   -6.6% 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   95 0 0 0 0 0 0 0   Added value / employee   86 0 0 0 -4 -5 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   86 0 0 0 -4 -5 0 0   EBIT / employee   86 0 0 0 -4 -5 0 0   Net earnings / employee   89 0 0 0 319 220 0 0