Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KAJ CHRISTENSEN AUTOMOBILER A/S 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 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   3.1% 3.1% 2.4% 2.6% 1.9% 2.0% 11.1% 10.9%   Credit score (0-100)   58 56 62 61 69 69 22 22   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.1 0.0 1.6 0.4 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   0 0 0 0 0 0 0 0   Gross profit   2,562 3,207 4,552 2,676 4,461 2,879 0.0 0.0   EBITDA   294 822 2,202 418 2,393 646 0.0 0.0   EBIT   279 730 2,093 316 2,298 581 0.0 0.0   Pre-tax profit (PTP)   193.3 658.7 2,057.7 245.7 2,112.1 351.5 0.0 0.0   Net earnings   150.8 513.8 1,605.0 191.7 1,646.9 271.8 0.0 0.0   Pre-tax profit without non-rec. items   193 659 2,058 246 2,112 351 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   109 341 286 195 167 125 0.0 0.0   Shareholders equity total   1,750 2,264 3,369 1,961 3,608 2,479 879 879   Interest-bearing liabilities   2,671 0.0 518 2,848 1,413 1,641 0.0 0.0   Balance sheet total (assets)   5,862 5,575 8,540 5,675 7,851 5,539 879 879   Net Debt   2,662 -702 -3,019 2,841 1,407 1,633 -879 -879     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   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   2,562 3,207 4,552 2,676 4,461 2,879 0.0 0.0   Gross profit growth   21.6% 25.2% 41.9% -41.2% 66.7% -35.4% -100.0% 0.0%   Employees   7 9 9 8 7 7 0 0   Employee growth %   16.7% 28.6% 0.0% -11.1% -12.5% 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)   5,862 5,575 8,540 5,675 7,851 5,539 879 879   Balance sheet change%   4.5% -4.9% 53.2% -33.6% 38.4% -29.4% -84.1% 0.0%   Added value   294.1 822.2 2,202.2 417.8 2,400.1 646.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   60 140 -164 -193 -124 -106 -125 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  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 %   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 (%)   10.9% 22.8% 46.0% 11.8% 51.5% 20.2% 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 %   5.0% 12.8% 29.7% 4.6% 34.0% 8.7% 0.0% 0.0%   ROI %   7.0% 21.9% 68.1% 7.4% 46.8% 12.8% 0.0% 0.0%   ROE %   9.0% 25.6% 57.0% 7.2% 59.2% 8.9% 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 %   29.9% 40.6% 39.5% 34.6% 45.9% 44.8% 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, %   905.3% -85.4% -137.1% 679.9% 58.8% 252.8% 0.0% 0.0%   Gearing %   152.6% 0.0% 15.4% 145.2% 39.2% 66.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 5.6% 14.8% 4.6% 8.8% 15.3% 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   0.3 0.3 0.8 0.1 0.1 0.1 0.0 0.0   Current Ratio   1.4 1.6 1.6 1.5 1.8 1.8 0.0 0.0   Cash and cash equivalent   8.5 702.1 3,536.9 7.2 6.0 7.0 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)   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   1,604.1 1,886.0 3,050.2 1,728.9 3,404.0 2,317.2 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 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   42 91 245 52 343 92 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   42 91 245 52 342 92 0 0   EBIT / employee   40 81 233 39 328 83 0 0   Net earnings / employee   22 57 178 24 235 39 0 0