Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BYGGEFIRMAET KNUDSGAARD 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   5.3% 3.9% 2.5% 2.0% 2.9% 2.5% 8.4% 8.4%   Credit score (0-100)   44 50 61 68 57 62 29 29   Credit rating   BBB BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.3 6.8 0.0 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   68,036 56,825 55,400 52,359 45,227 54,553 0.0 0.0   EBITDA   15,832 16,060 15,546 7,993 6,221 13,109 0.0 0.0   EBIT   11,448 12,120 12,385 5,722 4,352 11,471 0.0 0.0   Pre-tax profit (PTP)   10,774.0 11,597.0 11,542.0 4,892.0 3,706.2 10,585.2 0.0 0.0   Net earnings   8,220.0 8,998.0 8,999.0 3,795.0 2,751.1 8,112.2 0.0 0.0   Pre-tax profit without non-rec. items   10,774 11,597 11,542 4,892 3,706 10,585 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   13,418 10,091 5,939 3,599 3,486 4,033 0.0 0.0   Shareholders equity total   19,050 25,548 33,546 33,341 33,592 35,305 16,160 16,160   Interest-bearing liabilities   7,294 5,507 2,955 1,691 563 1,972 0.0 0.0   Balance sheet total (assets)   153,814 133,350 127,709 105,020 100,572 114,733 16,160 16,160   Net Debt   -6,534 -52,471 -30,876 -18,978 -14,036 -19,410 -16,160 -16,160     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   68,036 56,825 55,400 52,359 45,227 54,553 0.0 0.0   Gross profit growth   35.0% -16.5% -2.5% -5.5% -13.6% 20.6% -100.0% 0.0%   Employees   0 0 0 0 63 68 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 7.9% -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)   153,814 133,350 127,709 105,020 100,572 114,733 16,160 16,160   Balance sheet change%   93.3% -13.3% -4.2% -17.8% -4.2% 14.1% -85.9% 0.0%   Added value   15,832.0 16,060.0 15,546.0 7,993.0 6,622.6 13,109.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,658 -7,267 -7,313 -4,611 -1,983 -1,091 -4,033 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 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   16.8% 21.3% 22.4% 10.9% 9.6% 21.0% 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 %   10.7% 9.1% 10.1% 5.7% 4.9% 11.2% 0.0% 0.0%   ROI %   45.9% 33.0% 28.9% 13.6% 11.4% 29.0% 0.0% 0.0%   ROE %   55.0% 40.4% 30.5% 11.3% 8.2% 23.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   12.4% 19.2% 26.3% 31.7% 33.4% 30.8% 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, %   -41.3% -326.7% -198.6% -237.4% -225.6% -148.1% 0.0% 0.0%   Gearing %   38.3% 21.6% 8.8% 5.1% 1.7% 5.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   30.5% 23.7% 39.8% 77.1% 117.8% 114.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.2 1.4 1.6 1.9 1.9 1.8 0.0 0.0   Current Ratio   1.2 1.4 1.6 1.9 1.9 1.8 0.0 0.0   Cash and cash equivalent   13,828.0 57,978.0 33,831.0 20,669.0 14,598.4 21,381.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   21,403.0 33,431.0 43,881.0 47,468.0 46,100.3 49,508.6 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 105 193 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 99 193 0 0   EBIT / employee   0 0 0 0 69 169 0 0   Net earnings / employee   0 0 0 0 44 119 0 0