Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KLINTE GRAFISK 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   7.8% 9.2% 11.5% 11.0% 17.5% 18.9% 19.9% 19.9%   Credit score (0-100)   33 28 21 21 8 6 6 6   Credit rating   BB BB BB BB B B B B   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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,038 369 222 35.1 -26.7 -153 0.0 0.0   EBITDA   -33.0 -172 134 53.9 -28.2 -153 0.0 0.0   EBIT   -33.0 -172 134 53.9 -28.2 -153 0.0 0.0   Pre-tax profit (PTP)   -37.6 -175.6 133.2 52.0 -28.9 -152.8 0.0 0.0   Net earnings   -32.1 -138.6 102.1 40.3 -22.9 -119.2 0.0 0.0   Pre-tax profit without non-rec. items   -37.6 -176 133 52.0 -28.9 -153 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   467 328 431 471 448 329 68.8 68.8   Interest-bearing liabilities   1.1 1.1 1.1 1.3 1.1 1.1 0.0 0.0   Balance sheet total (assets)   1,204 746 510 486 459 336 68.8 68.8   Net Debt   -555 -302 -203 -79.8 -49.3 1.1 -68.8 -68.8     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,038 369 222 35.1 -26.7 -153 0.0 0.0   Gross profit growth   -48.4% -64.4% -39.9% -84.2% 0.0% -472.2% 0.0% 0.0%   Employees   3 1 1 0 0 0 0 0   Employee growth %   0.0% -66.7% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,204 746 510 486 459 336 69 69   Balance sheet change%   -54.4% -38.1% -31.6% -4.7% -5.7% -26.7% -79.5% 0.0%   Added value   -33.0 -172.3 134.4 53.9 -28.2 -152.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 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   -1.0 -2.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   -3.2% -46.6% 60.5% 153.3% 105.5% 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 %   -1.7% -17.2% 21.5% 10.8% -6.0% -38.5% 0.0% 0.0%   ROI %   -4.8% -42.1% 35.5% 11.9% -6.1% -39.2% 0.0% 0.0%   ROE %   -4.7% -34.9% 26.9% 8.9% -5.0% -30.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   38.8% 44.0% 84.4% 96.9% 97.7% 97.9% 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, %   1,679.3% 175.4% -150.7% -148.3% 175.2% -0.7% 0.0% 0.0%   Gearing %   0.2% 0.3% 0.3% 0.3% 0.2% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   848.3% 715.0% 159.4% 157.5% 58.2% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.6 1.8 6.4 31.8 43.2 47.2 0.0 0.0   Current Ratio   1.6 1.8 6.4 31.8 43.2 47.2 0.0 0.0   Cash and cash equivalent   555.7 303.2 203.7 81.1 50.5 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   467.1 328.5 430.6 470.9 448.0 328.8 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -11 -172 134 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -11 -172 134 0 0 0 0 0   EBIT / employee   -11 -172 134 0 0 0 0 0   Net earnings / employee   -11 -139 102 0 0 0 0 0