Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KMG - KLIPLEV MOTORWAY GROUP A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   6.8% 5.4% 5.9% 6.2% 9.4% 8.0% 6.5% 6.5%   Credit score (0-100)   36 42 38 37 25 31 36 36   Credit rating   BBB BBB BBB BBB BB BB BBB BBB   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)  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   12,600 12,947 13,593 12,905 11,894 13,014 13,014 13,014   Gross profit   3,635 3,721 3,637 2,632 1,173 1,581 0.0 0.0   EBITDA   3,635 3,721 3,637 2,632 1,173 1,581 0.0 0.0   EBIT   3,635 3,721 3,637 2,632 1,173 1,581 0.0 0.0   Pre-tax profit (PTP)   3,473.0 3,531.0 3,463.0 2,517.0 1,414.0 2,415.0 0.0 0.0   Net earnings   2,709.0 2,754.0 2,701.0 1,963.0 1,103.0 1,884.0 0.0 0.0   Pre-tax profit without non-rec. items   3,473 3,531 3,463 2,517 1,414 2,415 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   13,348 14,602 15,803 16,266 12,369 11,253 7,753 7,753   Interest-bearing liabilities   4,515 6,041 4,424 5,162 5,388 5,596 0.0 0.0   Balance sheet total (assets)   32,514 40,137 43,137 51,526 56,842 64,789 7,753 7,753   Net Debt   -19,158 -24,358 -28,050 -33,397 -43,068 -48,918 -7,753 -7,753     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   12,600 12,947 13,593 12,905 11,894 13,014 13,014 13,014   Net sales growth   4.5% 2.8% 5.0% -5.1% -7.8% 9.4% 0.0% 0.0%   Gross profit   3,635 3,721 3,637 2,632 1,173 1,581 0.0 0.0   Gross profit growth   32.9% 2.4% -2.3% -27.6% -55.4% 34.8% -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)   32,514 40,137 43,137 51,526 56,842 64,789 7,753 7,753   Balance sheet change%   21.3% 23.4% 7.5% 19.4% 10.3% 14.0% -88.0% 0.0%   Added value   3,635.0 3,721.0 3,637.0 2,632.0 1,173.0 1,581.0 0.0 0.0   Added value %   28.8% 28.7% 26.8% 20.4% 9.9% 12.1% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 2.0 3.0 -1.0 -2.0 1.0 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  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 %   28.8% 28.7% 26.8% 20.4% 9.9% 12.1% 0.0% 0.0%   EBIT %   28.8% 28.7% 26.8% 20.4% 9.9% 12.1% 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 %   21.5% 21.3% 19.9% 15.2% 9.3% 14.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   21.5% 21.3% 19.9% 15.2% 9.3% 14.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   27.6% 27.3% 25.5% 19.5% 11.9% 18.6% 0.0% 0.0%   ROA %   12.3% 10.2% 8.7% 5.7% 2.6% 4.0% 0.0% 0.0%   ROI %   12.7% 10.6% 9.0% 5.8% 4.2% 14.0% 0.0% 0.0%   ROE %   20.8% 19.7% 17.8% 12.2% 7.7% 16.0% 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 %   41.1% 36.4% 36.6% 31.6% 21.8% 17.4% 100.0% 100.0%   Relative indebtedness %   152.1% 197.2% 201.1% 273.2% 53.4% 52.5% 0.0% 0.0%   Relative net indebtedness %   -35.8% -37.6% -37.8% -25.6% -354.0% -366.4% -59.6% -59.6%   Net int. bear. debt to EBITDA, %   -527.0% -654.6% -771.2% -1,268.9% -3,671.6% -3,094.1% 0.0% 0.0%   Gearing %   33.8% 41.4% 28.0% 31.7% 43.6% 49.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 3.6% 3.3% 3.7% 0.2% 0.2% 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   6.1 5.3 8.4 8.6 8.9 9.5 0.0 0.0   Current Ratio   6.1 5.3 8.4 8.6 8.9 9.5 0.0 0.0   Cash and cash equivalent   23,673.0 30,399.0 32,474.0 38,559.0 48,456.0 54,514.0 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)   163.6 150.3 154.8 184.5 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   6.0 12.3 0.0 1.0 5.5 16.9 0.0 0.0   Current assets / Net sales %   258.0% 310.0% 317.3% 399.3% 477.9% 497.8% 59.6% 59.6%   Net working capital   27,178.0 32,524.0 38,013.0 45,560.0 50,488.0 57,959.0 0.0 0.0   Net working capital %   215.7% 251.2% 279.7% 353.0% 424.5% 445.4% 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