Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KNUZEN 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% 1.9% 1.9%   Bankruptcy risk   0.9% 1.0% 1.9% 2.1% 1.6% 1.8% 6.6% 6.6%   Credit score (0-100)   89 87 70 66 73 70 36 36   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   1,196.9 892.5 4.9 1.4 24.2 8.7 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   547 223 -348 -301 -19.9 334 0.0 0.0   EBITDA   134 -103 -729 -748 -445 132 0.0 0.0   EBIT   -91.5 -314 -886 -853 -563 57.3 0.0 0.0   Pre-tax profit (PTP)   -11.0 6.0 -556.6 -650.1 -848.0 4.6 0.0 0.0   Net earnings   -12.8 8.4 -367.2 -578.0 -683.6 31.7 0.0 0.0   Pre-tax profit without non-rec. items   -11.0 6.0 -557 -650 -848 4.6 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   12,538 12,432 12,676 12,570 12,784 12,669 0.0 0.0   Shareholders equity total   17,739 17,639 17,162 16,584 15,900 15,932 15,807 15,807   Interest-bearing liabilities   460 147 440 457 472 441 0.0 0.0   Balance sheet total (assets)   18,676 18,136 17,831 17,186 16,591 16,732 15,807 15,807   Net Debt   -3,134 -2,450 -1,441 -1,032 -81.3 -50.9 -15,807 -15,807     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   547 223 -348 -301 -19.9 334 0.0 0.0   Gross profit growth   -50.1% -59.2% 0.0% 13.6% 93.4% 0.0% -100.0% 0.0%   Employees   1 1 1 1 1 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)   18,676 18,136 17,831 17,186 16,591 16,732 15,807 15,807   Balance sheet change%   -0.2% -2.9% -1.7% -3.6% -3.5% 0.9% -5.5% 0.0%   Added value   133.7 -102.8 -728.8 -748.0 -457.3 132.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,616 -318 87 -210 96 -190 -12,669 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  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% -140.7% 254.3% 283.5% 2,824.9% 17.2% 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 %   0.1% 0.1% -3.0% -3.6% -3.3% 0.4% 0.0% 0.0%   ROI %   0.1% 0.1% -3.0% -3.6% -3.3% 0.4% 0.0% 0.0%   ROE %   -0.1% 0.0% -2.1% -3.4% -4.2% 0.2% 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 %   95.0% 97.3% 96.2% 96.5% 95.8% 95.2% 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, %   -2,343.7% 2,382.5% 197.8% 138.0% 18.3% -38.5% 0.0% 0.0%   Gearing %   2.6% 0.8% 2.6% 2.8% 3.0% 2.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.3% 4.7% 5.6% 5.4% 63.6% 12.5% 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   5.6 9.2 3.7 3.7 2.5 2.8 0.0 0.0   Current Ratio   8.0 17.2 7.7 7.7 5.5 5.1 0.0 0.0   Cash and cash equivalent   3,593.9 2,597.1 1,880.8 1,489.3 553.6 491.9 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   3,155.4 3,385.2 2,968.8 3,028.6 2,977.3 3,168.7 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   134 -103 -729 -748 -457 132 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   134 -103 -729 -748 -445 132 0 0   EBIT / employee   -91 -314 -886 -853 -563 57 0 0   Net earnings / employee   -13 8 -367 -578 -684 32 0 0