Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KLINGER DANMARK 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  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% 1.5% 1.5%   Bankruptcy risk   3.5% 3.5% 3.3% 3.3% 1.2% 1.2% 4.7% 4.5%   Credit score (0-100)   54 55 55 53 82 80 46 46   Credit rating   BBB BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 1,989.5 1,616.6 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   47,831 45,013 48,272 49,931 65,600 68,117 0.0 0.0   EBITDA   10,084 9,668 13,057 12,447 19,330 18,414 0.0 0.0   EBIT   10,084 9,668 13,057 12,447 19,330 18,414 0.0 0.0   Pre-tax profit (PTP)   7,459.0 6,325.0 8,717.0 8,308.0 17,739.1 17,436.4 0.0 0.0   Net earnings   7,459.0 6,325.0 8,717.0 8,308.0 13,795.5 13,554.0 0.0 0.0   Pre-tax profit without non-rec. items   10,084 9,668 13,057 12,447 17,739 17,436 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   0.0 0.0 0.0 0.0 33,354 30,315 0.0 0.0   Shareholders equity total   45,862 45,187 45,904 46,211 55,007 58,561 52,561 52,561   Interest-bearing liabilities   0.0 0.0 0.0 0.0 2,019 1,326 0.0 0.0   Balance sheet total (assets)   61,595 90,928 96,227 94,802 104,962 105,315 52,561 52,561   Net Debt   0.0 0.0 0.0 0.0 -1,972 -6,751 -49,696 -49,696     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   47,831 45,013 48,272 49,931 65,600 68,117 0.0 0.0   Gross profit growth   -2.1% -5.9% 7.2% 3.4% 31.4% 3.8% -100.0% 0.0%   Employees   0 0 0 0 57 63 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.0% 10.5% -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)   61,595 90,928 96,227 94,802 104,962 105,315 52,561 52,561   Balance sheet change%   2.2% 47.6% 5.8% -1.5% 10.7% 0.3% -50.1% 0.0%   Added value   10,084.0 9,668.0 13,057.0 12,447.0 19,330.5 18,414.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5,952 0 0 0 34,249 -1,070 -30,315 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 (%)   21.1% 21.5% 27.0% 24.9% 29.5% 27.0% 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 %   16.5% 12.7% 14.0% 13.0% 19.4% 17.9% 0.0% 0.0%   ROI %   18.8% 12.7% 14.0% 13.0% 21.2% 21.3% 0.0% 0.0%   ROE %   16.7% 13.9% 19.1% 18.0% 27.3% 23.9% 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 %   100.0% 100.0% 100.0% 100.0% 52.4% 55.6% 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, %   0.0% 0.0% 0.0% 0.0% -10.2% -36.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 3.7% 2.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 158.4% 84.9% 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   0.0 0.0 0.0 0.0 1.7 1.7 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 3.7 4.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 3,991.5 8,077.2 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   0.0 0.0 0.0 0.0 50,633.1 53,529.7 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 0 339 292 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 339 292 0 0   EBIT / employee   0 0 0 0 339 292 0 0   Net earnings / employee   0 0 0 0 242 215 0 0