Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KOP & KANDE WEB 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   8.6% 2.4% 2.1% 5.6% 4.2% 3.7% 11.4% 11.4%   Credit score (0-100)   30 63 66 40 47 51 21 21   Credit rating   BB BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.1 0.3 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   107 1,818 1,527 1,296 2,524 2,735 0.0 0.0   EBITDA   107 1,818 1,527 1,296 2,524 2,735 0.0 0.0   EBIT   107 1,818 795 -416 618 696 0.0 0.0   Pre-tax profit (PTP)   126.0 1,817.5 731.7 -701.3 66.5 180.4 0.0 0.0   Net earnings   97.6 1,417.7 570.8 -442.4 89.7 168.8 0.0 0.0   Pre-tax profit without non-rec. items   126 1,817 732 -701 66.5 180 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 2,080 7,459 6,899 5,525 3,486 0.0 0.0   Shareholders equity total   1,780 3,197 3,768 3,326 3,415 3,584 3,459 3,459   Interest-bearing liabilities   5,330 9,559 13,541 14,815 22,463 19,352 0.0 0.0   Balance sheet total (assets)   9,810 16,018 20,493 23,588 32,151 29,352 3,459 3,459   Net Debt   2,803 837 10,573 11,847 22,463 19,352 -3,459 -3,459     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   107 1,818 1,527 1,296 2,524 2,735 0.0 0.0   Gross profit growth   -86.9% 1,594.0% -16.0% -15.1% 94.7% 8.4% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   9,810 16,018 20,493 23,588 32,151 29,352 3,459 3,459   Balance sheet change%   140.9% 63.3% 27.9% 15.1% 36.3% -8.7% -88.2% 0.0%   Added value   107.3 1,817.5 1,526.7 1,296.3 2,329.6 2,735.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 2,080 4,647 -2,273 -3,279 -4,079 -3,486 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   100.0% 100.0% 52.1% -32.1% 24.5% 25.4% 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 %   1.9% 14.3% 4.6% -1.7% 2.6% 2.7% 0.0% 0.0%   ROI %   2.8% 18.6% 5.6% -2.1% 3.3% 3.3% 0.0% 0.0%   ROE %   5.6% 57.0% 16.4% -12.5% 2.7% 4.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   18.1% 20.0% 18.4% 14.1% 10.6% 12.2% 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, %   2,612.5% 46.0% 692.5% 913.9% 890.1% 707.6% 0.0% 0.0%   Gearing %   299.5% 299.0% 359.4% 445.5% 657.7% 539.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 0.4% 0.9% 2.3% 3.6% 3.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.7 0.8 0.2 0.2 0.3 0.2 0.0 0.0   Current Ratio   1.2 1.1 0.8 0.8 0.9 1.0 0.0 0.0   Cash and cash equivalent   2,527.1 8,721.8 2,967.7 2,967.7 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,779.5 1,117.1 -3,535.9 -3,309.1 -1,755.1 265.2 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0