Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KRABBE & PARTNER 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% 1.6% 1.6%   Bankruptcy risk   2.6% 5.2% 8.7% 9.0% 8.9% 15.5% 15.3% 15.3%   Credit score (0-100)   63 44 28 26 27 12 13 13   Credit rating   BBB BBB BB BB BB BB BB BB   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 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   2,798 3,481 3,060 246 127 -205 0.0 0.0   EBITDA   491 -104 -207 180 127 -205 0.0 0.0   EBIT   467 -116 -234 180 127 -205 0.0 0.0   Pre-tax profit (PTP)   434.7 -229.1 -328.2 161.6 124.1 88.2 0.0 0.0   Net earnings   336.3 -180.4 -257.9 125.6 95.9 68.7 0.0 0.0   Pre-tax profit without non-rec. items   435 -229 -328 162 124 88.2 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   118 131 112 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   817 636 378 504 600 668 168 168   Interest-bearing liabilities   2,469 3,109 1,444 1,422 1,234 1,484 0.0 0.0   Balance sheet total (assets)   4,167 5,141 4,076 3,881 4,539 5,779 168 168   Net Debt   2,469 3,109 1,444 1,422 1,234 1,484 -168 -168     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   2,798 3,481 3,060 246 127 -205 0.0 0.0   Gross profit growth   80.7% 24.4% -12.1% -92.0% -48.4% 0.0% 0.0% 0.0%   Employees   6 8 8 0 1 1 0 0   Employee growth %   50.0% 33.3% 0.0% -100.0% 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)   4,167 5,141 4,076 3,881 4,539 5,779 168 168   Balance sheet change%   89.0% 23.4% -20.7% -4.8% 16.9% 27.3% -97.1% 0.0%   Added value   490.8 -103.9 -206.9 180.4 126.8 -205.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -24 -6 -54 -112 0 0 0 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 1.0 2.0 -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 (%)   16.7% -3.3% -7.6% 73.4% 100.0% 100.0% 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 %   14.7% -2.3% -4.9% 5.3% 4.2% 3.4% 0.0% 0.0%   ROI %   16.6% -2.8% -7.6% 10.1% 5.2% 3.5% 0.0% 0.0%   ROE %   51.9% -24.8% -50.9% 28.5% 17.4% 10.8% 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 %   19.6% 12.4% 9.3% 13.0% 28.9% 25.2% 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, %   503.0% -2,991.3% -697.8% 788.7% 973.0% -723.7% 0.0% 0.0%   Gearing %   302.4% 488.8% 381.8% 282.3% 205.7% 222.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 4.5% 4.5% 3.6% 3.9% 6.5% 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   1.3 1.2 1.1 1.3 3.9 3.5 0.0 0.0   Current Ratio   1.3 1.2 1.1 1.3 3.9 3.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 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   1,027.1 692.4 425.0 788.5 3,370.3 4,125.8 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   82 -13 -26 0 127 -205 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   82 -13 -26 0 127 -205 0 0   EBIT / employee   78 -15 -29 0 127 -205 0 0   Net earnings / employee   56 -23 -32 0 96 69 0 0