Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KAMERAUDLEJNINGEN 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.9% 1.6% 1.5% 1.1% 1.3% 3.8% 8.6% 8.4%   Credit score (0-100)   72 77 78 84 79 50 27 29   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   4.1 30.6 44.4 497.3 182.4 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   8,294 7,889 7,550 8,066 7,318 4,374 0.0 0.0   EBITDA   4,433 4,649 4,321 5,374 4,872 2,119 0.0 0.0   EBIT   763 1,100 1,209 2,557 2,478 -242 0.0 0.0   Pre-tax profit (PTP)   604.3 974.2 545.8 2,344.1 2,197.3 -722.5 0.0 0.0   Net earnings   496.7 763.2 416.3 1,833.4 1,721.4 -547.5 0.0 0.0   Pre-tax profit without non-rec. items   604 974 546 2,344 2,197 -722 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   8,484 5,811 6,561 6,477 5,877 5,262 0.0 0.0   Shareholders equity total   9,525 9,888 9,604 11,438 10,659 8,412 8,286 8,286   Interest-bearing liabilities   1,783 3,844 4,344 4,456 3,945 4,414 0.0 0.0   Balance sheet total (assets)   14,987 16,319 17,363 19,782 17,442 15,209 8,286 8,286   Net Debt   1,731 3,775 4,252 4,452 3,945 4,400 -8,286 -8,286     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   8,294 7,889 7,550 8,066 7,318 4,374 0.0 0.0   Gross profit growth   0.0% -4.9% -4.3% 6.8% -9.3% -40.2% -100.0% 0.0%   Employees   10 10 10 8 6 5 0 0   Employee growth %   0.0% 0.0% 0.0% -20.0% -25.0% -16.7% -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)   14,987 16,319 17,363 19,782 17,442 15,209 8,286 8,286   Balance sheet change%   0.0% 8.9% 6.4% 13.9% -11.8% -12.8% -45.5% 0.0%   Added value   4,433.0 4,648.8 4,321.0 5,373.5 5,295.0 2,118.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,977 -6,372 -2,085 -3,093 -3,089 -2,976 -5,262 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 3.0 4.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   9.2% 13.9% 16.0% 31.7% 33.9% -5.5% 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 %   5.1% 7.8% 7.8% 14.3% 13.8% -0.8% 0.0% 0.0%   ROI %   6.8% 9.8% 9.3% 17.3% 16.6% -0.9% 0.0% 0.0%   ROE %   5.2% 7.9% 4.3% 17.4% 15.6% -5.7% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   63.6% 60.6% 55.3% 57.8% 61.1% 55.3% 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, %   39.0% 81.2% 98.4% 82.8% 81.0% 207.7% 0.0% 0.0%   Gearing %   18.7% 38.9% 45.2% 39.0% 37.0% 52.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.8% 9.0% 18.8% 7.1% 8.9% 14.2% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.1 1.6 1.5 1.7 1.5 0.9 0.0 0.0   Current Ratio   1.2 1.6 1.5 1.7 1.5 1.0 0.0 0.0   Cash and cash equivalent   52.1 69.4 92.5 4.2 0.0 13.9 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   861.1 2,558.8 2,390.5 4,062.9 2,610.5 -203.9 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   443 465 432 672 883 424 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   443 465 432 672 812 424 0 0   EBIT / employee   76 110 121 320 413 -48 0 0   Net earnings / employee   50 76 42 229 287 -109 0 0