Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kingo Recycling A/S 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   3.1% 1.0% 1.8% 1.5% 1.3% 0.9% 5.5% 5.1%   Credit score (0-100)   58 88 71 75 80 89 41 43   Credit rating   BBB A A A A A BBB BBB   Credit limit (kDKK)   0.0 1,081.9 5.3 52.8 185.8 1,120.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   10,524 14,130 11,611 18,799 17,805 15,582 0.0 0.0   EBITDA   4,484 6,385 4,781 9,204 8,698 6,960 0.0 0.0   EBIT   2,865 4,264 1,957 5,558 5,395 3,275 0.0 0.0   Pre-tax profit (PTP)   2,700.8 4,562.8 2,165.9 5,648.8 5,998.6 3,634.4 0.0 0.0   Net earnings   2,094.1 3,545.8 1,670.5 4,408.9 4,790.1 2,918.6 0.0 0.0   Pre-tax profit without non-rec. items   2,701 4,563 2,166 5,649 5,999 3,634 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   10,295 11,889 16,551 11,412 16,294 15,285 0.0 0.0   Shareholders equity total   8,730 12,276 8,946 6,355 6,645 9,564 6,959 6,959   Interest-bearing liabilities   9,008 5,738 7,388 3,688 2,019 2,330 0.0 0.0   Balance sheet total (assets)   42,879 40,254 45,123 37,945 35,661 34,719 6,959 6,959   Net Debt   8,638 4,951 7,004 1,215 941 1,960 -5,390 -5,390     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   10,524 14,130 11,611 18,799 17,805 15,582 0.0 0.0   Gross profit growth   0.0% 34.3% -17.8% 61.9% -5.3% -12.5% -100.0% 0.0%   Employees   13 17 14 15 17 14 0 0   Employee growth %   0.0% 30.8% -17.6% 7.1% 13.3% -17.6% -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)   42,879 40,254 45,123 37,945 35,661 34,719 6,959 6,959   Balance sheet change%   0.0% -6.1% 12.1% -15.9% -6.0% -2.6% -80.0% 0.0%   Added value   4,483.7 6,385.0 4,781.2 9,203.8 9,040.5 6,959.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   11,865 -905 1,571 -8,922 1,154 -5,105 -15,285 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   27.2% 30.2% 16.9% 29.6% 30.3% 21.0% 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 %   6.7% 11.7% 5.4% 14.1% 16.7% 11.2% 0.0% 0.0%   ROI %   12.2% 20.2% 9.2% 27.5% 33.7% 18.6% 0.0% 0.0%   ROE %   24.0% 33.8% 15.7% 57.6% 73.7% 36.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   20.4% 30.5% 19.8% 16.9% 18.7% 27.7% 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, %   192.6% 77.5% 146.5% 13.2% 10.8% 28.2% 0.0% 0.0%   Gearing %   103.2% 46.7% 82.6% 58.0% 30.4% 24.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 3.9% 2.2% 3.8% 5.2% 14.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.0 1.1 0.9 0.8 0.7 0.8 0.0 0.0   Current Ratio   1.0 1.1 0.9 0.8 0.7 0.8 0.0 0.0   Cash and cash equivalent   369.8 786.7 383.7 2,473.2 1,078.2 370.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   1,098.0 2,984.6 -2,242.0 -4,736.6 -5,198.2 -2,478.7 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   345 376 342 614 532 497 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   345 376 342 614 512 497 0 0   EBIT / employee   220 251 140 371 317 234 0 0   Net earnings / employee   161 209 119 294 282 208 0 0