Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Købmandsgården a 1900 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 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% 0.3% 0.3%   Bankruptcy risk   2.3% 1.9% 2.5% 1.3% 1.8% 1.6% 8.3% 8.3%   Credit score (0-100)   67 71 62 78 71 74 29 29   Credit rating   BBB A BBB A A A BB BB   Credit limit (kDKK)   0.0 0.1 0.1 78.5 4.3 17.9 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   333 661 9,512 366 153 303 0.0 0.0   EBITDA   333 661 9,512 366 153 303 0.0 0.0   EBIT   245 506 9,407 235 18.3 151 0.0 0.0   Pre-tax profit (PTP)   -217.5 -347.5 9,253.4 161.4 -116.6 50.3 0.0 0.0   Net earnings   -182.7 -192.2 7,165.5 112.3 -44.3 39.1 0.0 0.0   Pre-tax profit without non-rec. items   -218 -347 9,253 161 -117 50.3 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   13,261 14,963 7,076 7,380 8,657 8,819 0.0 0.0   Shareholders equity total   218 26.3 7,192 7,248 7,146 7,126 7,015 7,015   Interest-bearing liabilities   12,949 15,010 5.5 114 1,489 1,517 0.0 0.0   Balance sheet total (assets)   13,795 15,657 8,902 7,640 8,926 9,019 7,015 7,015   Net Debt   12,550 14,512 -1,684 -68.1 1,367 1,403 -7,015 -7,015     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   333 661 9,512 366 153 303 0.0 0.0   Gross profit growth   -13.2% 98.7% 1,338.9% -96.2% -58.3% 98.4% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   13,795 15,657 8,902 7,640 8,926 9,019 7,015 7,015   Balance sheet change%   163.9% 13.5% -43.1% -14.2% 16.8% 1.0% -22.2% 0.0%   Added value   332.7 661.0 9,511.9 366.1 149.6 302.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   8,038 1,547 -7,992 173 1,143 9 -8,819 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   73.6% 76.6% 98.9% 64.1% 12.0% 49.8% 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 %   2.6% 3.4% 77.4% 2.8% 0.2% 1.7% 0.0% 0.0%   ROI %   2.7% 3.6% 85.4% 3.2% 0.2% 1.7% 0.0% 0.0%   ROE %   -59.0% -157.0% 198.5% 1.6% -0.6% 0.5% 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 %   1.6% 0.2% 82.7% 97.2% 81.7% 80.8% 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, %   3,772.6% 2,195.4% -17.7% -18.6% 896.0% 463.5% 0.0% 0.0%   Gearing %   5,926.8% 57,044.4% 0.1% 1.6% 20.8% 21.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.3% 6.1% 3.3% 123.0% 16.8% 6.7% 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   2.0 2.2 1.2 1.3 0.2 0.1 0.0 0.0   Current Ratio   0.8 0.8 1.1 0.7 0.2 0.1 0.0 0.0   Cash and cash equivalent   398.8 497.1 1,689.2 182.1 122.4 113.6 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   -127.4 -210.3 145.2 -120.0 -1,511.1 -1,692.3 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0