Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EDMUND KRISTIANSEN HOLDING 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6% 0.6%   Bankruptcy risk   2.1% 2.0% 1.3% 2.7% 1.4% 0.6% 7.9% 7.9%   Credit score (0-100)   70 70 80 59 77 97 31 31   Credit rating   A A A BBB A AA BB BB   Credit limit (kDKK)   1.2 2.0 246.1 0.0 130.5 2,105.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -30.9 -27.7 -29.4 -29.5 -28.6 -35.0 0.0 0.0   EBITDA   -106 -103 -104 -104 -104 -135 0.0 0.0   EBIT   -106 -103 -104 -104 -104 -135 0.0 0.0   Pre-tax profit (PTP)   486.5 719.7 4,082.4 -1,376.3 3,118.9 4,183.5 0.0 0.0   Net earnings   379.5 561.4 3,184.3 -1,074.4 2,432.6 3,262.5 0.0 0.0   Pre-tax profit without non-rec. items   487 720 4,082 -1,376 3,119 4,183 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   13,620 14,127 17,257 16,126 18,501 21,705 18,505 18,505   Interest-bearing liabilities   92.1 1,714 1,245 730 354 13.2 0.0 0.0   Balance sheet total (assets)   13,727 15,919 19,352 16,871 19,190 22,502 18,505 18,505   Net Debt   -13,380 -14,180 -18,083 -15,733 -18,744 -21,930 -18,505 -18,505     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -30.9 -27.7 -29.4 -29.5 -28.6 -35.0 0.0 0.0   Gross profit growth   4.4% 10.4% -6.4% -0.2% 3.1% -22.5% 0.0% 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)   13,727 15,919 19,352 16,871 19,190 22,502 18,505 18,505   Balance sheet change%   0.3% 16.0% 21.6% -12.8% 13.7% 17.3% -17.8% 0.0%   Added value   -105.9 -102.7 -104.4 -104.5 -103.6 -135.0 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   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   342.8% 371.2% 354.8% 354.3% 362.3% 385.6% 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 %   6.1% 6.1% 23.3% 1.9% 17.4% 20.1% 0.0% 0.0%   ROI %   3.6% 5.1% 24.0% 1.9% 17.5% 20.6% 0.0% 0.0%   ROE %   2.8% 4.0% 20.3% -6.4% 14.1% 16.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   99.2% 88.7% 89.2% 95.6% 96.4% 96.5% 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, %   12,636.5% 13,812.8% 17,315.8% 15,055.8% 18,094.5% 16,243.2% 0.0% 0.0%   Gearing %   0.7% 12.1% 7.2% 4.5% 1.9% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 2.9% 2.2% 174.2% 2.1% 2.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   128.2 8.9 9.2 22.6 52.0 704.5 0.0 0.0   Current Ratio   128.2 8.9 9.2 22.6 52.0 704.5 0.0 0.0   Cash and cash equivalent   13,472.1 15,894.0 19,328.0 16,463.4 19,098.2 21,942.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   197.5 -1,759.0 -2,047.2 -182.4 -172.6 39.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -106 -103 -104 -104 -104 -135 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -106 -103 -104 -104 -104 -135 0 0   EBIT / employee   -106 -103 -104 -104 -104 -135 0 0   Net earnings / employee   380 561 3,184 -1,074 2,433 3,263 0 0