Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kamoch Holding 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   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   1.8% 1.7% 1.5% 1.6% 3.1% 1.7% 7.5% 7.5%   Credit score (0-100)   72 75 75 73 56 71 32 32   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   27.3 67.9 167.3 84.3 0.0 30.6 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   0 0 0 0 0 0 0 0   Gross profit   -13.9 -7.3 -3.8 -133 -439 -542 0.0 0.0   EBITDA   -13.9 -7.3 -3.8 -133 -439 -542 0.0 0.0   EBIT   -13.9 -7.3 -3.8 -133 -439 -542 0.0 0.0   Pre-tax profit (PTP)   12,001.0 4,999.9 13,656.6 10,384.2 12,216.5 4,040.5 0.0 0.0   Net earnings   11,997.3 5,000.0 13,732.2 10,519.7 12,403.1 4,246.7 0.0 0.0   Pre-tax profit without non-rec. items   12,001 5,000 13,657 10,384 12,217 4,040 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   76,501 61,501 60,233 53,198 43,684 43,476 35,926 35,926   Interest-bearing liabilities   48,799 46,973 75,736 94,873 25,151 39,283 0.0 0.0   Balance sheet total (assets)   125,350 108,485 135,976 148,207 122,622 123,699 35,926 35,926   Net Debt   48,798 46,961 75,689 94,830 25,071 39,099 -35,926 -35,926     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   -13.9 -7.3 -3.8 -133 -439 -542 0.0 0.0   Gross profit growth   -11.4% 48.0% 48.3% -3,447.3% -230.3% -23.3% 0.0% 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)   125,350 108,485 135,976 148,207 122,622 123,699 35,926 35,926   Balance sheet change%   6.7% -13.5% 25.3% 9.0% -17.3% 0.9% -71.0% 0.0%   Added value   -13.9 -7.3 -3.8 -133.0 -439.4 -541.8 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   -2.0 -3.0 -4.0 -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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   10.7% 5.1% 12.1% 8.4% 10.5% 4.6% 0.0% 0.0%   ROI %   10.7% 5.1% 12.1% 8.4% 13.1% 7.4% 0.0% 0.0%   ROE %   15.7% 7.2% 22.6% 18.5% 25.6% 9.7% 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 %   61.0% 56.7% 44.3% 35.9% 35.6% 35.1% 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, %   -350,309.6% -647,733.3% -2,018,362.1% -71,288.2% -5,706.0% -7,216.1% 0.0% 0.0%   Gearing %   63.8% 76.4% 125.7% 178.3% 57.6% 90.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 1.9% 1.9% 1.9% 3.3% 4.9% 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   0.0 1.3 7.6 0.4 0.4 0.4 0.0 0.0   Current Ratio   0.0 1.3 7.6 0.4 0.4 0.4 0.0 0.0   Cash and cash equivalent   0.8 12.7 47.7 43.8 79.4 183.6 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   -49.5 2.8 41.5 -83.1 -45,188.7 -45,416.7 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 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