Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KIRKEGADE 23, VEJLE 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 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% 0.3% 0.3%   Bankruptcy risk   0.9% 1.1% 0.9% 0.9% 8.3% 1.2% 10.0% 10.0%   Credit score (0-100)   90 85 89 88 29 80 24 24   Credit rating   A A A A BB A BB BB   Credit limit (kDKK)   412.0 246.3 502.0 510.3 0.0 64.3 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   607 552 659 649 558 637 0.0 0.0   EBITDA   607 552 659 649 558 637 0.0 0.0   EBIT   607 552 659 649 -1,942 737 0.0 0.0   Pre-tax profit (PTP)   533.9 478.7 590.1 564.2 -2,106.5 324.4 0.0 0.0   Net earnings   424.2 395.6 460.2 439.9 -1,643.0 252.4 0.0 0.0   Pre-tax profit without non-rec. items   534 479 590 564 -2,106 324 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   13,750 13,750 13,750 13,750 11,250 11,350 0.0 0.0   Shareholders equity total   5,709 6,105 6,565 7,005 2,168 2,421 2,296 2,296   Interest-bearing liabilities   8,919 8,879 8,489 8,606 8,788 9,545 0.0 0.0   Balance sheet total (assets)   15,094 16,851 16,818 16,968 11,849 12,594 2,296 2,296   Net Debt   8,919 8,879 8,488 8,606 8,772 8,858 -2,296 -2,296     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   607 552 659 649 558 637 0.0 0.0   Gross profit growth   -1.8% -8.9% 19.3% -1.5% -14.0% 14.1% -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)   15,094 16,851 16,818 16,968 11,849 12,594 2,296 2,296   Balance sheet change%   -1.1% 11.6% -0.2% 0.9% -30.2% 6.3% -81.8% 0.0%   Added value   606.6 552.5 659.0 649.3 -1,941.5 737.4 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 -2,500 100 -11,350 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 -1.0 1.0 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 (%)   100.0% 100.0% 100.0% 100.0% -347.7% 115.7% 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 %   5.1% 3.8% 4.7% 4.5% -13.2% 6.0% 0.0% 0.0%   ROI %   5.1% 3.9% 4.7% 4.6% -13.6% 6.3% 0.0% 0.0%   ROE %   6.6% 6.7% 7.3% 6.5% -35.8% 11.0% 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 %   37.8% 36.2% 39.0% 41.3% 18.3% 19.2% 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, %   1,470.5% 1,607.2% 1,288.1% 1,325.4% 1,570.7% 1,389.9% 0.0% 0.0%   Gearing %   156.2% 145.4% 129.3% 122.9% 405.3% 394.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 1.5% 2.2% 2.3% 2.3% 4.5% 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   2.2 3.3 3.2 2.4 0.3 1.0 0.0 0.0   Current Ratio   2.2 3.3 3.2 2.4 0.3 0.9 0.0 0.0   Cash and cash equivalent   0.1 0.0 0.7 0.0 15.8 686.5 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   722.9 2,161.4 2,108.4 1,874.1 -1,172.7 -68.9 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   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