Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KURT SKOV HOLDING 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   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   1.0% 0.8% 0.6% 0.6% 0.6% 0.6% 7.6% 7.6%   Credit score (0-100)   89 92 96 97 98 97 32 32   Credit rating   A AA AA AA AA AA BB BB   Credit limit (kDKK)   5,961.0 9,439.1 14,551.7 18,128.5 20,043.3 21,942.9 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   -119 -176 -118 -81.0 -64.0 -80.0 0.0 0.0   EBITDA   -119 -176 -118 -81.0 -64.0 -80.0 0.0 0.0   EBIT   -119 -176 -118 -81.0 -64.0 -80.0 0.0 0.0   Pre-tax profit (PTP)   -1,338.0 38,749.0 36,071.0 31,830.0 6,122.0 27,375.0 0.0 0.0   Net earnings   -1,011.0 38,186.0 36,107.0 31,343.0 6,122.0 27,180.0 0.0 0.0   Pre-tax profit without non-rec. items   -1,338 38,749 36,071 31,830 6,122 27,375 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   96,219 117,674 152,402 188,087 204,567 224,820 56,509 56,509   Interest-bearing liabilities   538 538 538 538 538 560 0.0 0.0   Balance sheet total (assets)   96,849 118,295 152,969 189,085 205,146 225,400 56,509 56,509   Net Debt   -32,827 -27,129 -25,149 -32,527 -29,857 -33,361 -56,509 -56,509     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   -119 -176 -118 -81.0 -64.0 -80.0 0.0 0.0   Gross profit growth   -40.0% -47.9% 33.0% 31.4% 21.0% -25.0% 0.0% 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)   96,849 118,295 152,969 189,085 205,146 225,400 56,509 56,509   Balance sheet change%   -0.7% 22.1% 29.3% 23.6% 8.5% 9.9% -74.9% 0.0%   Added value   -119.0 -176.0 -118.0 -81.0 -64.0 -80.0 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 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   0.4% 36.0% 27.4% 18.6% 7.5% 12.7% 0.0% 0.0%   ROI %   0.4% 36.1% 27.4% 18.6% 7.5% 12.7% 0.0% 0.0%   ROE %   -1.0% 35.7% 26.7% 18.4% 3.1% 12.7% 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 %   99.3% 99.5% 99.6% 99.5% 99.7% 99.7% 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, %   27,585.7% 15,414.2% 21,312.7% 40,156.8% 46,651.6% 41,701.3% 0.0% 0.0%   Gearing %   0.6% 0.5% 0.4% 0.3% 0.3% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   312.1% 2.2% 209.3% 2.0% 1,620.3% 11.7% 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   53.7 44.8 45.8 33.1 53.3 59.0 0.0 0.0   Current Ratio   53.7 44.8 45.8 33.1 53.3 59.0 0.0 0.0   Cash and cash equivalent   33,365.0 27,667.0 25,687.0 33,065.0 30,395.0 33,921.0 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   -60.0 -437.0 833.0 665.0 3,011.0 1,248.0 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   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