Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Køst 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 N/A 2019 N/A 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% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 13.0% 9.5% 8.8% 14.5% 20.6% 20.4%   Credit score (0-100)   0 0 18 25 27 14 5 5   Credit rating   N/A N/A BB BB BB BB B B   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)  2018 N/A 2019 N/A 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   0.0 0.0 1,087 1,042 1,085 734 0.0 0.0   EBITDA   0.0 0.0 221 502 -41.0 -472 0.0 0.0   EBIT   0.0 0.0 147 387 -168 -580 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 139.5 380.7 -175.0 -592.1 0.0 0.0   Net earnings   0.0 0.0 107.1 294.1 -134.0 -461.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 140 381 -175 -592 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 121 445 413 305 0.0 0.0   Shareholders equity total   0.0 0.0 147 441 307 -155 -195 -195   Interest-bearing liabilities   0.0 0.0 205 208 413 938 195 195   Balance sheet total (assets)   0.0 0.0 605 880 1,050 1,428 0.0 0.0   Net Debt   0.0 0.0 -213 -111 -148 703 195 195     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 1,087 1,042 1,085 734 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -4.1% 4.1% -32.3% -100.0% 0.0%   Employees   0 0 2 2 2 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 50.0% -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)   0 0 605 880 1,050 1,428 0 0   Balance sheet change%   0.0% 0.0% 0.0% 45.4% 19.4% 36.0% -100.0% 0.0%   Added value   0.0 0.0 221.4 501.5 -53.2 -471.8 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 47 209 -159 -217 -305 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 13.5% 37.1% -15.5% -79.0% 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 %   0.0% 0.0% 24.3% 52.1% -17.4% -44.0% 0.0% 0.0%   ROI %   0.0% 0.0% 41.5% 75.7% -24.2% -69.9% 0.0% 0.0%   ROE %   0.0% 0.0% 72.8% 100.0% -35.8% -53.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 24.3% 50.2% 29.2% -9.8% -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, %   0.0% 0.0% -96.1% -22.2% 361.0% -149.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 139.6% 47.2% 134.5% -605.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 7.5% 2.9% 2.3% 1.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 1.0 1.2 0.8 0.6 0.0 0.0   Current Ratio   0.0 0.0 1.1 1.2 0.9 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 418.1 319.7 561.0 234.5 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 58.5 84.5 -106.0 -459.9 -97.5 -97.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 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   0 0 111 251 -27 -157 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 111 251 -21 -157 0 0   EBIT / employee   0 0 74 193 -84 -193 0 0   Net earnings / employee   0 0 54 147 -67 -154 0 0