Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kvist & Krab 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 N/A 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   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   0.0% 1.4% 3.6% 6.6% 8.6% 4.7% 12.8% 12.8%   Credit score (0-100)   0 80 52 35 28 44 18 18   Credit rating   N/A A BBB BBB BB BBB BB BB   Credit limit (kDKK)   0.0 26.7 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 N/A 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   0.0 3,729 1,591 1,165 2,908 3,618 0.0 0.0   EBITDA   0.0 1,440 316 -252 86.8 515 0.0 0.0   EBIT   0.0 1,334 227 -393 83.9 312 0.0 0.0   Pre-tax profit (PTP)   0.0 1,317.1 220.7 -410.2 42.5 666.2 0.0 0.0   Net earnings   0.0 1,024.4 172.9 -320.2 32.0 607.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 1,317 221 -410 42.5 666 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 427 366 451 515 312 0.0 0.0   Shareholders equity total   0.0 1,124 297 -213 -181 426 386 386   Interest-bearing liabilities   0.0 19.5 20.3 873 461 111 0.0 0.0   Balance sheet total (assets)   0.0 1,973 1,061 1,203 1,650 2,036 386 386   Net Debt   0.0 -1,008 -120 618 449 -127 -386 -386     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 3,729 1,591 1,165 2,908 3,618 0.0 0.0   Gross profit growth   0.0% 0.0% -57.3% -26.8% 149.6% 24.4% -100.0% 0.0%   Employees   0 5 3 3 6 8 0 0   Employee growth %   0.0% 0.0% -40.0% 0.0% 100.0% 33.3% -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)   0 1,973 1,061 1,203 1,650 2,036 386 386   Balance sheet change%   0.0% 0.0% -46.2% 13.3% 37.2% 23.4% -81.0% 0.0%   Added value   0.0 1,440.3 316.4 -252.1 224.7 515.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 320 -150 -56 62 -406 -312 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 35.8% 14.2% -33.7% 2.9% 8.6% 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 %   0.0% 67.6% 14.9% -31.7% 5.2% 36.8% 0.0% 0.0%   ROI %   0.0% 116.0% 30.7% -65.4% 12.6% 142.6% 0.0% 0.0%   ROE %   0.0% 91.1% 24.3% -42.7% 2.2% 58.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 57.0% 28.0% -15.0% -9.9% 20.9% 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, %   0.0% -70.0% -38.1% -245.1% 517.4% -24.7% 0.0% 0.0%   Gearing %   0.0% 1.7% 6.8% -410.2% -255.2% 26.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 169.4% 30.3% 3.9% 6.2% 16.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 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 2.9 0.9 0.5 0.5 0.9 0.0 0.0   Current Ratio   0.0 2.9 0.9 0.5 0.6 1.0 0.0 0.0   Cash and cash equivalent   0.0 1,027.4 140.7 255.4 12.1 238.2 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 1,004.2 -52.6 -745.6 -766.0 44.0 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 N/A 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   0 288 105 -84 37 64 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 288 105 -84 14 64 0 0   EBIT / employee   0 267 76 -131 14 39 0 0   Net earnings / employee   0 205 58 -107 5 76 0 0