Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KNUD NIELSEN RESEN 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.7% 1.6% 1.6% 1.4% 1.0% 1.3% 7.7% 7.7%   Credit score (0-100)   74 75 73 77 85 79 32 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   25.5 80.7 63.1 231.1 2,510.5 331.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   265 330 489 456 422 886 0.0 0.0   EBITDA   14.8 116 266 233 255 761 0.0 0.0   EBIT   -128 -49.3 96.0 66.5 84.5 591 0.0 0.0   Pre-tax profit (PTP)   2,964.0 3,109.1 6,281.2 487.4 6,197.8 1,139.8 0.0 0.0   Net earnings   2,404.4 2,584.1 4,908.2 422.5 4,946.8 1,022.3 0.0 0.0   Pre-tax profit without non-rec. items   2,964 3,109 6,281 487 6,198 1,140 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   20,820 20,655 20,691 20,677 20,572 20,035 0.0 0.0   Shareholders equity total   32,813 35,397 40,305 40,728 45,674 29,697 29,416 29,416   Interest-bearing liabilities   0.0 0.0 0.0 150 0.0 0.0 0.0 0.0   Balance sheet total (assets)   34,218 36,804 42,252 41,935 47,599 30,277 29,416 29,416   Net Debt   -13,030 -15,670 -21,491 -21,038 -9,211 -9,517 -29,416 -29,416     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   265 330 489 456 422 886 0.0 0.0   Gross profit growth   -19.5% 24.4% 48.2% -6.8% -7.5% 110.3% -100.0% 0.0%   Employees   0 0 0 0 0 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)   34,218 36,804 42,252 41,935 47,599 30,277 29,416 29,416   Balance sheet change%   0.6% 7.6% 14.8% -0.7% 13.5% -36.4% -2.8% 0.0%   Added value   14.8 115.7 265.5 233.0 251.0 761.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   161 -330 -134 -180 -276 -707 -20,035 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -48.1% -14.9% 19.6% 14.6% 20.0% 66.7% 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 %   9.8% 9.8% 17.3% 7.8% 15.1% 4.7% 0.0% 0.0%   ROI %   9.9% 10.0% 17.9% 8.0% 15.5% 4.8% 0.0% 0.0%   ROE %   7.3% 7.6% 13.0% 1.0% 11.5% 2.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   95.9% 96.2% 95.4% 97.1% 96.0% 98.1% 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, %   -88,022.7% -13,539.7% -8,093.2% -9,027.6% -3,606.3% -1,250.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.4% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 3,743.2% 760.6% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   20.0 18.7 15.0 29.6 17.7 37.2 0.0 0.0   Current Ratio   20.0 18.7 15.0 29.6 17.7 37.2 0.0 0.0   Cash and cash equivalent   13,030.0 15,669.5 21,491.1 21,188.2 9,210.6 9,516.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   123.9 392.1 -617.3 41.7 17,105.7 1,573.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 761 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 761 0 0   EBIT / employee   0 0 0 0 0 591 0 0   Net earnings / employee   0 0 0 0 0 1,022 0 0