Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Landinspektørfirmaet Kjær ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6% 1.6%   Bankruptcy risk   5.4% 3.5% 5.5% 1.6% 2.8% 6.3% 8.5% 8.4%   Credit score (0-100)   43 54 41 72 59 31 8 8   Credit rating   BB BB BB BBB BB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 6.0 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,408 3,587 4,023 5,790 5,091 3,816 0.0 0.0   EBITDA   599 658 679 1,751 672 -234 0.0 0.0   EBIT   216 272 268 1,325 247 -543 0.0 0.0   Pre-tax profit (PTP)   97.8 162.2 161.7 1,259.5 187.7 -643.4 0.0 0.0   Net earnings   75.5 125.8 123.3 981.9 145.9 -665.2 0.0 0.0   Pre-tax profit without non-rec. items   97.8 162 162 1,259 188 -643 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   519 390 462 294 126 73.7 0.0 0.0   Shareholders equity total   475 601 725 1,707 1,152 487 437 437   Interest-bearing liabilities   1,552 1,344 867 762 787 909 0.0 0.0   Balance sheet total (assets)   4,278 3,982 4,460 4,368 3,575 3,048 437 437   Net Debt   1,537 1,335 696 503 629 909 -180 -180     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   3,408 3,587 4,023 5,790 5,091 3,816 0.0 0.0   Gross profit growth   0.0% 5.3% 12.2% 43.9% -12.1% -25.1% -100.0% 0.0%   Employees   7 7 8 9 9 8 0 0   Employee growth %   0.0% 0.0% 14.3% 12.5% 0.0% -11.1% -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)   4,278 3,982 4,460 4,368 3,575 3,048 437 437   Balance sheet change%   0.0% -6.9% 12.0% -2.1% -18.2% -14.7% -85.7% 0.0%   Added value   598.8 658.0 679.3 1,750.7 672.3 -233.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,679 -772 -596 -851 -851 -619 -74 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 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   6.3% 7.6% 6.7% 22.9% 4.8% -14.2% 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% 6.6% 6.5% 30.3% 6.4% -16.3% 0.0% 0.0%   ROI %   8.4% 11.0% 11.8% 53.3% 10.3% -29.6% 0.0% 0.0%   ROE %   15.9% 23.4% 18.6% 80.8% 10.2% -81.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   11.1% 15.1% 16.2% 39.1% 32.2% 16.0% 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, %   256.8% 202.9% 102.4% 28.7% 93.6% -388.5% 0.0% 0.0%   Gearing %   326.4% 223.6% 119.7% 44.7% 68.3% 186.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.2% 7.7% 10.0% 9.4% 8.8% 12.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.9 1.0 1.1 1.8 1.6 1.3 0.0 0.0   Current Ratio   0.9 1.0 1.1 1.8 1.6 1.3 0.0 0.0   Cash and cash equivalent   14.4 9.4 171.7 259.5 158.4 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -373.3 28.6 351.4 1,437.8 1,079.6 543.5 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   86 94 85 195 75 -29 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   86 94 85 195 75 -29 0 0   EBIT / employee   31 39 34 147 27 -68 0 0   Net earnings / employee   11 18 15 109 16 -83 0 0