Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ERIK KJÆRGAARD 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   4.1% 4.5% 5.9% 6.4% 7.7% 6.3% 18.2% 18.2%   Credit score (0-100)   50 46 38 36 31 37 8 8   Credit rating   BBB BBB BBB BBB BB BBB 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)  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   409 781 706 477 305 615 0.0 0.0   EBITDA   -330 38.5 -652 -754 -925 -265 0.0 0.0   EBIT   -330 38.5 -652 -754 -925 -265 0.0 0.0   Pre-tax profit (PTP)   414.6 1,035.9 -119.8 -1,173.1 -796.6 -119.5 0.0 0.0   Net earnings   309.2 806.3 -93.9 -922.0 -1,085.2 -119.5 0.0 0.0   Pre-tax profit without non-rec. items   415 1,036 -120 -1,173 -797 -119 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   2,401 3,119 2,992 1,910 825 584 324 324   Interest-bearing liabilities   948 76.7 380 288 195 100 0.0 0.0   Balance sheet total (assets)   3,589 3,698 3,593 2,326 1,180 795 324 324   Net Debt   -2,281 -3,510 -2,774 -1,419 -656 -303 -324 -324     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   409 781 706 477 305 615 0.0 0.0   Gross profit growth   -7.6% 91.0% -9.7% -32.4% -36.0% 101.7% -100.0% 0.0%   Employees   2 2 2 2 2 1 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)   3,589 3,698 3,593 2,326 1,180 795 324 324   Balance sheet change%   48.9% 3.0% -2.9% -35.2% -49.3% -32.6% -59.3% 0.0%   Added value   -330.1 38.5 -652.0 -754.1 -925.1 -265.2 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   -4.0 1.0 -1.0 -2.0 -3.0 -4.0 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 (%)   -80.7% 4.9% -92.4% -158.2% -303.2% -43.1% 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 %   16.7% 29.3% -3.2% -23.8% -45.0% -11.6% 0.0% 0.0%   ROI %   18.0% 32.6% -3.5% -25.3% -49.1% -13.4% 0.0% 0.0%   ROE %   13.5% 29.2% -3.1% -37.6% -79.3% -17.0% 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 %   66.9% 84.3% 83.3% 82.1% 69.9% 73.4% 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, %   691.1% -9,111.5% 425.4% 188.2% 70.9% 114.1% 0.0% 0.0%   Gearing %   39.5% 2.5% 12.7% 15.1% 23.6% 17.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.6% 6.0% 2.2% 140.6% 2.9% 3.4% 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   2.8 6.4 6.0 5.3 3.0 3.2 0.0 0.0   Current Ratio   2.8 6.4 6.0 5.3 3.0 3.2 0.0 0.0   Cash and cash equivalent   3,229.4 3,586.6 3,153.5 1,707.4 851.5 402.7 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   -848.2 1,021.8 91.8 324.8 -101.8 381.7 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   -165 19 -326 -377 -463 -265 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -165 19 -326 -377 -463 -265 0 0   EBIT / employee   -165 19 -326 -377 -463 -265 0 0   Net earnings / employee   155 403 -47 -461 -543 -119 0 0