Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KIMP HOLDING ApS 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  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   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   1.0% 1.1% 1.0% 0.8% 0.7% 0.8% 8.9% 8.9%   Credit score (0-100)   88 86 87 91 94 92 28 28   Credit rating   A A A AA AA AA BB BB   Credit limit (kDKK)   222.1 192.4 297.2 483.2 589.8 673.6 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   1,006 973 0 0 0 0 0 0   Gross profit   999 964 -12.3 -12.4 -22.0 1,763 0.0 0.0   EBITDA   999 964 -12.3 -12.4 -22.0 1,763 0.0 0.0   EBIT   999 964 -12.3 -12.4 -22.0 1,763 0.0 0.0   Pre-tax profit (PTP)   1,030.0 999.9 1,044.7 1,234.7 707.4 742.7 0.0 0.0   Net earnings   1,024.7 994.0 1,036.0 1,224.5 808.3 706.8 0.0 0.0   Pre-tax profit without non-rec. items   1,030 1,000 1,045 1,235 707 743 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   3,112 3,775 4,661 5,386 5,984 6,541 4,972 4,972   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,879 4,560 5,516 6,203 6,819 7,442 4,972 4,972   Net Debt   -360 -746 -324 -887 -1,495 -699 -4,972 -4,972     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   1,006 973 0 0 0 0 0 0   Net sales growth   16.4% -3.3% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   999 964 -12.3 -12.4 -22.0 1,763 0.0 0.0   Gross profit growth   16.5% -3.5% 0.0% -1.0% -76.5% 0.0% -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)   3,879 4,560 5,516 6,203 6,819 7,442 4,972 4,972   Balance sheet change%   29.8% 17.6% 21.0% 12.5% 9.9% 9.1% -33.2% 0.0%   Added value   998.7 963.5 -12.3 -12.4 -22.0 1,762.9 0.0 0.0   Added value %   99.3% 99.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   2.0 -1.0 -2.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 -2.0 -3.0 1.0 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 %   99.3% 99.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   99.3% 99.0% 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 %   101.9% 102.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   101.9% 102.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   102.4% 102.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   30.5% 24.1% 21.1% 21.4% 18.9% 56.2% 0.0% 0.0%   ROI %   39.1% 29.5% 25.0% 24.8% 21.7% 12.2% 0.0% 0.0%   ROE %   38.3% 28.9% 24.6% 24.4% 14.2% 11.3% 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 %   80.2% 82.8% 84.5% 86.8% 87.8% 87.9% 100.0% 100.0%   Relative indebtedness %   76.2% 80.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   40.5% 4.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -36.0% -77.5% 2,629.5% 7,125.3% 6,807.2% -39.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   3.8 4.5 5.3 5.3 4.4 2.7 0.0 0.0   Current Ratio   3.8 4.5 5.3 5.3 4.4 2.7 0.0 0.0   Cash and cash equivalent   359.7 746.3 324.0 886.5 1,494.7 699.4 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 %   288.4% 366.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   2,134.1 2,780.4 3,461.3 3,477.5 2,393.3 865.3 0.0 0.0   Net working capital %   212.2% 285.8% 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