Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KISU 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 2019/4 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% 1.9%   Bankruptcy risk   4.9% 1.5% 1.5% 1.3% 1.2% 5.9% 10.6% 7.5%   Credit score (0-100)   46 77 77 79 82 38 23 32   Credit rating   BBB A A A A BBB BB BB   Credit limit (kDKK)   0.0 6.3 11.5 41.0 69.4 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   0 0 0 0 0 0 0 0   Gross profit   115 1,300 1,209 1,226 1,252 147 0.0 0.0   EBITDA   -139 766 721 575 611 -266 0.0 0.0   EBIT   -228 700 649 499 563 -312 0.0 0.0   Pre-tax profit (PTP)   -266.2 669.2 632.6 478.9 542.3 -338.4 0.0 0.0   Net earnings   -218.0 520.9 493.1 372.6 421.8 -376.6 0.0 0.0   Pre-tax profit without non-rec. items   -266 669 633 479 542 -338 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   2,177 2,112 3,594 3,520 3,472 3,427 0.0 0.0   Shareholders equity total   787 1,308 1,801 2,174 2,245 1,469 1,344 1,344   Interest-bearing liabilities   1,670 974 1,893 1,720 1,624 1,872 0.0 0.0   Balance sheet total (assets)   2,695 2,547 4,052 4,277 4,209 3,753 1,344 1,344   Net Debt   1,649 956 1,858 1,676 1,518 1,858 -1,344 -1,344     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   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   115 1,300 1,209 1,226 1,252 147 0.0 0.0   Gross profit growth   -66.3% 1,032.6% -7.0% 1.4% 2.1% -88.3% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   2,695 2,547 4,052 4,277 4,209 3,753 1,344 1,344   Balance sheet change%   13.6% -5.5% 59.1% 5.5% -1.6% -10.8% -64.2% 0.0%   Added value   -138.7 766.1 720.8 574.6 638.0 -266.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -159 -132 1,410 -151 -96 -92 -3,427 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 -1.0 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 %   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 (%)   -198.6% 53.9% 53.7% 40.7% 44.9% -213.0% 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 %   -9.0% 26.7% 19.9% 12.0% 13.3% -7.8% 0.0% 0.0%   ROI %   -9.6% 29.6% 21.9% 13.2% 14.5% -8.7% 0.0% 0.0%   ROE %   -24.3% 49.7% 31.7% 18.7% 19.1% -20.3% 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 %   29.2% 51.3% 44.4% 50.8% 53.3% 39.1% 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, %   -1,188.6% 124.8% 257.8% 291.8% 248.6% -698.6% 0.0% 0.0%   Gearing %   212.2% 74.5% 105.1% 79.2% 72.3% 127.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 2.4% 1.6% 1.1% 1.2% 1.5% 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   0.5 1.0 0.8 1.6 1.8 0.4 0.0 0.0   Current Ratio   0.5 1.0 0.8 1.6 1.8 0.4 0.0 0.0   Cash and cash equivalent   21.4 18.0 35.3 44.0 105.7 13.9 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -581.4 0.2 -102.6 267.2 325.6 -468.4 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 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   0 0 0 0 0 0 0 0   Added value / employee   -139 766 721 575 638 -266 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -139 766 721 575 611 -266 0 0   EBIT / employee   -228 700 649 499 563 -312 0 0   Net earnings / employee   -218 521 493 373 422 -377 0 0