Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KORSDAL TRAILER A/S 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% 2.7% 2.7%   Bankruptcy risk   5.1% 1.7% 2.9% 13.1% 10.3% 5.5% 15.2% 14.9%   Credit score (0-100)   45 75 58 16 23 40 13 14   Credit rating   BBB A BBB BB BB BBB BB BB   Credit limit (kDKK)   0.0 2.6 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   1,196 1,438 2,397 332 799 203 0.0 0.0   EBITDA   478 734 1,720 -369 167 168 0.0 0.0   EBIT   478 641 1,606 -517 94.5 168 0.0 0.0   Pre-tax profit (PTP)   428.8 611.0 1,611.0 -569.7 616.8 144.5 0.0 0.0   Net earnings   321.9 473.1 1,255.8 -444.6 608.7 107.4 0.0 0.0   Pre-tax profit without non-rec. items   429 611 1,611 -570 617 144 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   0.0 92.5 198 1,709 0.0 0.0 0.0 0.0   Shareholders equity total   822 973 1,756 55.4 664 772 272 272   Interest-bearing liabilities   0.0 87.9 0.0 1,478 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,594 1,908 8,616 3,930 3,738 1,252 272 272   Net Debt   -1,539 -983 -2,141 1,400 -916 -467 -272 -272     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   1,196 1,438 2,397 332 799 203 0.0 0.0   Gross profit growth   46.7% 20.2% 66.6% -86.1% 140.6% -74.5% -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)   3,594 1,908 8,616 3,930 3,738 1,252 272 272   Balance sheet change%   -1.7% -46.9% 351.5% -54.4% -4.9% -66.5% -78.3% 0.0%   Added value   477.7 733.6 1,720.4 -368.5 243.0 167.9 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 -9 1,362 -1,782 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 -1.0 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 (%)   39.9% 44.6% 67.0% -155.7% 11.8% 82.5% 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 %   13.7% 23.4% 31.2% -7.7% 18.5% 7.6% 0.0% 0.0%   ROI %   57.2% 68.4% 116.6% -29.2% 64.6% 26.4% 0.0% 0.0%   ROE %   45.9% 52.7% 92.0% -49.1% 169.2% 15.0% 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 %   22.9% 51.0% 23.4% 1.4% 17.8% 61.6% 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, %   -322.3% -134.0% -124.5% -380.0% -547.7% -278.3% 0.0% 0.0%   Gearing %   0.0% 9.0% 0.0% 2,667.5% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   40.4% 74.6% 71.6% 12.0% 12.5% 0.0% 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   1.0 1.8 1.2 0.6 1.1 2.6 0.0 0.0   Current Ratio   1.3 1.9 1.2 0.6 1.2 2.6 0.0 0.0   Cash and cash equivalent   1,539.4 1,070.7 2,141.4 78.0 915.7 467.2 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   821.9 880.6 1,557.8 -1,653.4 664.1 771.5 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   478 734 1,720 -369 243 168 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   478 734 1,720 -369 167 168 0 0   EBIT / employee   478 641 1,606 -517 94 168 0 0   Net earnings / employee   322 473 1,256 -445 609 107 0 0