Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KODIT 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.3% 13.6% 1.4% 1.1% 1.1% 1.1% 7.8% 7.8%   Credit score (0-100)   82 17 77 83 84 84 31 31   Credit rating   A BB A A A A BB BB   Credit limit (kDKK)   253.4 0.0 457.9 2,172.9 1,849.6 2,270.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 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   1,523 1,482 3,507 2,236 1,448 1,728 0.0 0.0   EBITDA   1,523 52,888 3,507 2,236 1,448 1,728 0.0 0.0   EBIT   1,349 27,185 3,218 1,851 1,062 1,343 0.0 0.0   Pre-tax profit (PTP)   695.6 27,322.3 2,770.7 1,707.6 5,733.6 1,682.3 0.0 0.0   Net earnings   535.0 31,056.7 2,160.2 1,332.0 4,469.0 1,308.5 0.0 0.0   Pre-tax profit without non-rec. items   696 27,322 2,771 1,708 5,734 1,682 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   32,197 0.0 41,771 41,385 41,000 42,170 0.0 0.0   Shareholders equity total   13,554 44,611 46,771 48,103 42,572 43,881 43,756 43,756   Interest-bearing liabilities   18,180 17,196 57,519 21,682 19,366 23,228 0.0 0.0   Balance sheet total (assets)   37,537 63,966 108,347 73,811 69,086 70,631 43,756 43,756   Net Debt   15,597 -40,739 -636 7,290 8,141 12,917 -43,756 -43,756     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 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   1,523 1,482 3,507 2,236 1,448 1,728 0.0 0.0   Gross profit growth   4.9% -2.7% 136.6% -36.2% -35.3% 19.4% -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)   37,537 63,966 108,347 73,811 69,086 70,631 43,756 43,756   Balance sheet change%   15.8% 70.4% 69.4% -31.9% -6.4% 2.2% -38.1% 0.0%   Added value   1,523.4 52,888.4 3,506.5 2,236.0 1,447.6 1,728.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,392 -55,725 39,307 -770 -770 785 -42,170 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 2019/6 2019 2020/6 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 (%)   88.5% 1,834.5% 91.8% 82.8% 73.4% 77.7% 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 %   4.2% 54.8% 4.1% 2.6% 9.6% 3.7% 0.0% 0.0%   ROI %   4.2% 55.5% 4.1% 2.7% 10.0% 3.9% 0.0% 0.0%   ROE %   4.0% 106.8% 4.7% 2.8% 9.9% 3.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   36.1% 69.7% 43.2% 65.2% 61.6% 62.1% 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, %   1,023.8% -77.0% -18.2% 326.0% 562.4% 747.4% 0.0% 0.0%   Gearing %   134.1% 38.5% 123.0% 45.1% 45.5% 52.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 2.6% 2.0% 1.7% 5.5% 4.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   4.0 54.5 1.8 12.3 6.1 5.3 0.0 0.0   Current Ratio   4.0 54.5 1.8 12.3 6.1 5.3 0.0 0.0   Cash and cash equivalent   2,583.1 57,935.3 58,155.7 14,392.2 11,224.6 10,310.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 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   4,017.2 62,792.5 28,797.8 29,798.5 23,466.6 23,095.4 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 2019/6 2019 2020/6 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 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