Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K & J ERIKSEN 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% 2.1% 2.1%   Bankruptcy risk   3.8% 2.6% 3.4% 1.9% 1.1% 1.2% 9.1% 8.9%   Credit score (0-100)   53 63 54 69 85 81 27 28   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.6 169.6 92.7 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   346 496 423 1,636 2,069 767 0.0 0.0   EBITDA   346 496 423 1,636 2,069 767 0.0 0.0   EBIT   301 316 203 1,390 1,744 371 0.0 0.0   Pre-tax profit (PTP)   272.2 249.1 160.8 1,339.1 1,668.9 238.7 0.0 0.0   Net earnings   211.2 193.6 133.8 1,048.1 1,335.1 188.7 0.0 0.0   Pre-tax profit without non-rec. items   272 249 161 1,339 1,669 239 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   227 2,059 2,167 2,194 3,044 3,352 0.0 0.0   Shareholders equity total   533 622 645 1,580 2,801 2,872 2,700 2,700   Interest-bearing liabilities   242 1,089 908 530 1,010 2,244 0.0 0.0   Balance sheet total (assets)   2,054 3,574 3,967 4,576 6,691 5,903 2,700 2,700   Net Debt   242 1,089 908 530 1,010 1,989 -2,700 -2,700     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   346 496 423 1,636 2,069 767 0.0 0.0   Gross profit growth   -11.5% 43.3% -14.8% 287.2% 26.5% -62.9% -100.0% 0.0%   Employees   0 0 0 0 0 2 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)   2,054 3,574 3,967 4,576 6,691 5,903 2,700 2,700   Balance sheet change%   18.7% 74.0% 11.0% 15.3% 46.2% -11.8% -54.3% 0.0%   Added value   346.2 496.0 422.6 1,636.4 1,989.7 766.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -90 1,652 -112 -219 524 -88 -3,352 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 (%)   87.1% 63.6% 48.1% 85.0% 84.3% 48.3% 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 %   15.9% 11.5% 5.7% 32.6% 31.0% 5.9% 0.0% 0.0%   ROI %   26.5% 14.5% 6.1% 36.2% 32.3% 6.1% 0.0% 0.0%   ROE %   44.2% 33.5% 21.1% 94.2% 61.0% 6.7% 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 %   26.0% 17.4% 16.3% 34.5% 41.9% 48.6% 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, %   69.9% 219.5% 214.9% 32.4% 48.8% 259.3% 0.0% 0.0%   Gearing %   45.4% 175.1% 140.8% 33.6% 36.1% 78.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.7% 11.3% 5.4% 7.5% 9.8% 8.2% 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   0.2 0.9 0.4 2.5 0.6 1.5 0.0 0.0   Current Ratio   1.3 2.4 1.8 3.9 4.0 5.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 255.3 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   466.8 880.2 798.4 1,734.8 2,684.2 1,997.8 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   0 0 0 0 0 383 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 383 0 0   EBIT / employee   0 0 0 0 0 185 0 0   Net earnings / employee   0 0 0 0 0 94 0 0