Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K.C. MØBLER 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% 1.5% 3.2%   Bankruptcy risk   3.1% 3.2% 3.6% 3.0% 4.0% 5.4% 20.6% 17.9%   Credit score (0-100)   58 57 52 56 49 40 5 8   Credit rating   BBB BBB BBB BBB BBB BBB 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 2018/12 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   1,513 1,453 1,431 1,501 1,038 915 0.0 0.0   EBITDA   133 138 126 98.3 -183 -201 0.0 0.0   EBIT   62.9 67.3 56.0 27.9 -253 -272 0.0 0.0   Pre-tax profit (PTP)   25.3 31.3 31.9 8.2 -273.6 -301.8 0.0 0.0   Net earnings   2.0 7.4 8.3 -10.0 -231.2 -308.0 0.0 0.0   Pre-tax profit without non-rec. items   25.3 31.3 31.9 8.2 -274 -302 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   2,126 2,055 1,985 1,914 1,844 1,774 0.0 0.0   Shareholders equity total   839 846 854 844 613 305 -780 -780   Interest-bearing liabilities   2,091 2,237 1,966 2,038 2,292 2,471 780 780   Balance sheet total (assets)   3,499 3,581 3,484 3,481 3,374 3,215 0.0 0.0   Net Debt   2,088 2,233 1,854 2,038 2,292 2,470 780 780     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   1,513 1,453 1,431 1,501 1,038 915 0.0 0.0   Gross profit growth   -3.9% -4.0% -1.5% 4.9% -30.8% -11.9% -100.0% 0.0%   Employees   4 4 4 4 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -25.0% 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)   3,499 3,581 3,484 3,481 3,374 3,215 0 0   Balance sheet change%   -2.7% 2.3% -2.7% -0.1% -3.1% -4.7% -100.0% 0.0%   Added value   133.2 137.6 126.4 98.3 -182.5 -201.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -141 -141 -141 -141 -141 -141 -814 -960   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 5.0 5.0 -1.0 -2.0 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 (%)   4.2% 4.6% 3.9% 1.9% -24.4% -29.7% 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 %   1.8% 1.9% 1.6% 0.8% -7.4% -8.2% 0.0% 0.0%   ROI %   2.1% 2.2% 1.8% 0.9% -8.4% -9.2% 0.0% 0.0%   ROE %   0.2% 0.9% 1.0% -1.2% -31.7% -67.1% 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 %   24.0% 23.6% 24.7% 24.3% 18.5% 9.5% -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, %   1,566.7% 1,622.1% 1,467.3% 2,072.7% -1,255.5% -1,226.5% 0.0% 0.0%   Gearing %   249.3% 264.4% 230.1% 241.3% 373.9% 810.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 1.7% 1.1% 1.0% 1.0% 1.3% 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   0.1 0.1 0.2 0.2 0.1 0.1 0.0 0.0   Current Ratio   1.5 1.4 1.3 1.2 1.0 0.8 0.0 0.0   Cash and cash equivalent   3.6 4.7 111.5 0.0 0.6 1.1 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   437.2 404.4 370.1 290.7 -47.0 -412.4 -389.9 -389.9   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   33 34 32 25 -61 -67 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   33 34 32 25 -61 -67 0 0   EBIT / employee   16 17 14 7 -84 -91 0 0   Net earnings / employee   1 2 2 -2 -77 -103 0 0