Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KE INTERNATIONAL 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   12.8% 7.6% 8.7% 3.5% 4.0% 10.3% 17.7% 17.4%   Credit score (0-100)   19 33 28 52 49 23 9 9   Credit rating   BB BB BB BBB BBB BB B BB   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)  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   423 643 1,096 1,092 522 42.1 0.0 0.0   EBITDA   203 120 700 445 78.0 -426 0.0 0.0   EBIT   203 120 700 445 78.0 -426 0.0 0.0   Pre-tax profit (PTP)   200.1 117.0 695.0 387.0 98.0 -356.9 0.0 0.0   Net earnings   168.1 89.0 541.0 300.0 73.0 -279.6 0.0 0.0   Pre-tax profit without non-rec. items   200 117 695 387 98.0 -357 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   326 307 737 923 883 485 360 360   Interest-bearing liabilities   0.0 72.0 155 104 54.0 65.4 0.0 0.0   Balance sheet total (assets)   537 527 1,375 1,225 1,097 583 360 360   Net Debt   -336 -404 -699 -330 -359 34.6 -360 -360     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   423 643 1,096 1,092 522 42.1 0.0 0.0   Gross profit growth   501.4% 52.0% 70.5% -0.4% -52.2% -91.9% -100.0% 0.0%   Employees   0 1 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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)   537 527 1,375 1,225 1,097 583 360 360   Balance sheet change%   118.9% -1.8% 160.9% -10.9% -10.4% -46.8% -38.3% 0.0%   Added value   202.5 120.0 700.0 445.0 78.0 -425.7 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 -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 %   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 (%)   47.9% 18.7% 63.9% 40.8% 14.9% -1,010.7% 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 %   51.8% 22.6% 73.6% 34.2% 8.8% -41.9% 0.0% 0.0%   ROI %   83.8% 34.1% 110.1% 46.4% 10.4% -47.4% 0.0% 0.0%   ROE %   69.6% 28.1% 103.6% 36.1% 8.1% -40.9% 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 %   60.7% 58.3% 53.6% 75.3% 80.5% 83.1% 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, %   -166.1% -336.7% -99.9% -74.2% -460.3% -8.1% 0.0% 0.0%   Gearing %   0.0% 23.5% 21.0% 11.3% 6.1% 13.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 8.3% 4.4% 44.8% 5.1% 7.7% 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   2.5 2.4 2.2 2.6 2.1 1.7 0.0 0.0   Current Ratio   2.5 2.4 2.2 2.6 2.1 1.7 0.0 0.0   Cash and cash equivalent   336.3 476.0 854.0 434.0 413.0 30.8 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   325.8 307.0 737.0 484.0 228.0 72.2 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   0 120 700 445 78 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 120 700 445 78 0 0 0   EBIT / employee   0 120 700 445 78 0 0 0   Net earnings / employee   0 89 541 300 73 0 0 0