Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Krudt Kompagniet ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   20.2% 26.5% 8.3% 15.6% 17.8% 11.9% 18.0% 18.0%   Credit score (0-100)   6 3 30 11 8 19 8 8   Credit rating   B B BB BB B BB B B   Credit limit (kDKK)   0.0 -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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -96.8 -215 142 79.1 70.2 0.0 0.0 0.0   EBITDA   -96.8 -230 95.2 16.8 70.2 0.0 0.0 0.0   EBIT   -118 -261 61.9 -19.1 -105 0.0 0.0 0.0   Pre-tax profit (PTP)   -118.3 -261.1 61.5 -21.5 -104.8 0.0 0.0 0.0   Net earnings   -92.7 -286.8 129.8 -15.0 -104.8 0.0 0.0 0.0   Pre-tax profit without non-rec. items   -118 -261 61.5 -21.5 -105 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   136 104 93.6 57.6 57.6 57.6 0.0 0.0   Shareholders equity total   157 -329 -200 -215 -319 -319 -369 -369   Interest-bearing liabilities   45.3 519 402 488 434 434 369 369   Balance sheet total (assets)   222 212 294 338 159 159 0.0 0.0   Net Debt   38.8 519 397 484 434 434 369 369     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -96.8 -215 142 79.1 70.2 0.0 0.0 0.0   Gross profit growth   0.0% -121.8% 0.0% -44.5% -11.2% -100.0% 0.0% 0.0%   Employees   0 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 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)   222 212 294 338 159 159 0 0   Balance sheet change%   0.0% -4.4% 38.5% 15.0% -53.0% 0.0% -100.0% 0.0%   Added value   -96.8 -229.6 95.2 16.8 -68.8 0.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   114 -63 -44 -72 -175 0 -58 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 1.0 -1.0 -2.0 0.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   122.2% 121.5% 43.5% -24.2% -149.2% 0.0% 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 %   -53.2% -68.3% 11.9% -3.7% -20.3% 0.0% 0.0% 0.0%   ROI %   -4,537.5% -100.1% 13.4% -4.3% -22.7% 0.0% 0.0% 0.0%   ROE %   -58.9% -155.1% 51.2% -4.8% -42.2% 0.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   19.1% -60.8% -40.4% -38.8% -66.8% -66.8% -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, %   -40.0% -225.9% 416.7% 2,874.9% 618.0% 0.0% 0.0% 0.0%   Gearing %   28.8% -157.5% -201.1% -227.5% -135.8% -135.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.1% 0.5% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.1 0.0 0.2 0.2 0.2 0.2 0.0 0.0   Current Ratio   0.3 0.2 0.4 0.5 0.2 0.2 0.0 0.0   Cash and cash equivalent   6.5 0.3 5.0 4.5 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -181.1 -436.4 -303.8 -277.5 -382.2 -382.2 -184.7 -184.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -230 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -230 0 0 0 0 0 0   EBIT / employee   0 -261 0 0 0 0 0 0   Net earnings / employee   0 -287 0 0 0 0 0 0