Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KRARUP-THOMAS INTERNATIONAL 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.9%   Bankruptcy risk   1.5% 4.3% 9.2% 3.7% 4.2% 2.9% 13.6% 11.8%   Credit score (0-100)   79 49 27 50 48 58 17 20   Credit rating   A BBB BB BBB BBB BBB BB BB   Credit limit (kDKK)   30.5 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   2,475 0 0 0 0 0 0 0   Gross profit   2,475 -773 -886 -291 -447 -147 0.0 0.0   EBITDA   335 -1,135 -2,418 -793 -791 -158 0.0 0.0   EBIT   335 -1,135 -2,418 -793 -791 -158 0.0 0.0   Pre-tax profit (PTP)   1,111.1 39.1 -1,603.6 284.0 183.9 795.1 0.0 0.0   Net earnings   1,033.9 39.1 -1,603.6 284.0 183.9 795.1 0.0 0.0   Pre-tax profit without non-rec. items   1,111 39.1 -1,604 284 184 795 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   3,882 3,922 1,318 1,602 1,786 2,581 650 650   Interest-bearing liabilities   761 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   5,941 4,391 2,346 2,407 2,006 2,800 650 650   Net Debt   -3,208 -1,670 -71.9 -864 -54.4 -890 -650 -650     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   2,475 0 0 0 0 0 0 0   Net sales growth   -55.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   2,475 -773 -886 -291 -447 -147 0.0 0.0   Gross profit growth   -34.8% 0.0% -14.6% 67.1% -53.4% 67.1% 0.0% 0.0%   Employees   3 2 1 1 1 0 0 0   Employee growth %   0.0% -33.3% -50.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   5,941 4,391 2,346 2,407 2,006 2,800 650 650   Balance sheet change%   -70.0% -26.1% -46.6% 2.6% -16.6% 39.6% -76.8% 0.0%   Added value   335.1 -1,135.4 -2,418.0 -793.2 -791.5 -158.3 0.0 0.0   Added value %   13.5% 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   -2.0 -3.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A EBITDA %   13.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   13.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   13.5% 147.0% 273.1% 272.2% 177.1% 107.7% 0.0% 0.0%   Net Earnings %   41.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   41.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   44.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   11.1% 1.5% -47.5% 12.1% 13.1% 33.1% 0.0% 0.0%   ROI %   12.6% 1.8% -58.3% 19.7% 17.1% 36.4% 0.0% 0.0%   ROE %   9.4% 1.0% -61.2% 19.5% 10.9% 36.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   65.4% 89.3% 56.2% 66.6% 89.0% 92.2% 100.0% 100.0%   Relative indebtedness %   83.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -77.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -957.4% 147.1% 3.0% 108.9% 6.9% 562.5% 0.0% 0.0%   Gearing %   19.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   83.5% 10.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   2.2 12.5 1.1 1.4 0.3 8.0 0.0 0.0   Current Ratio   2.2 12.5 1.1 1.4 0.3 8.0 0.0 0.0   Cash and cash equivalent   3,968.6 1,670.2 71.9 864.1 54.4 890.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 %   178.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   2,369.3 2,603.9 52.0 303.1 -154.4 1,532.4 0.0 0.0   Net working capital %   95.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   825 0 0 0 0 0 0 0   Added value / employee   112 -568 -2,418 -793 -791 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   112 -568 -2,418 -793 -791 0 0 0   EBIT / employee   112 -568 -2,418 -793 -791 0 0 0   Net earnings / employee   345 20 -1,604 284 184 0 0 0