Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ApS KBUS 4 NR. 1042 Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2014 N/A 2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020e N/A 2021e N/A Bankruptcy risk for industry   0.4% 0.4% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 1.3% 1.3% 1.2% 1.3% 11.3% 11.0%   Credit score (0-100)   0 0 81 81 83 81 21 21   Credit rating   N/A N/A A A A A BB BB   Credit limit (kDKK)   0.0 0.0 60.8 58.3 101.4 64.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2014 N/A 2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 444 489 393 313 0.0 0.0   EBITDA   0.0 0.0 986 489 393 313 0.0 0.0   EBIT   0.0 0.0 715 489 393 313 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 659.9 462.5 370.8 296.0 0.0 0.0   Net earnings   0.0 0.0 486.2 377.6 289.2 429.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 660 462 371 296 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 7,896 7,196 7,196 7,196 0.0 0.0   Shareholders equity total   0.0 0.0 4,674 4,936 5,108 5,417 4,111 4,111   Interest-bearing liabilities   0.0 0.0 2,127 1,338 1,163 998 0.0 0.0   Balance sheet total (assets)   0.0 0.0 8,123 7,598 7,590 7,446 4,111 4,111   Net Debt   0.0 0.0 1,908 942 775 753 -4,111 -4,111     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020e N/A 2021e 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 0.0 444 489 393 313 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 10.1% -19.7% -20.3% -100.0% 0.0%   Employees   0 0         0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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 0 8,123 7,598 7,590 7,446 4,111 4,111   Balance sheet change%   0.0% 0.0% 0.0% -6.5% -0.1% -1.9% -44.8% 0.0%   Added value   0.0 0.0 715.0 489.1 392.8 313.1 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 7,896 -700 0 0 -7,196 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020e N/A 2021e 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% 0.0% 161.0% 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 %   0.0% 0.0% 8.8% 6.2% 5.2% 4.2% 0.0% 0.0%   ROI %   0.0% 0.0% 9.1% 6.5% 5.4% 4.6% 0.0% 0.0%   ROE %   0.0% 0.0% 10.4% 7.9% 5.8% 8.2% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 57.6% 65.0% 67.4% 72.8% 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% 0.0% 193.5% 192.5% 197.4% 240.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 45.5% 27.1% 22.8% 18.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 5.2% 1.5% 1.8% 1.6% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.2 0.9 0.9 0.2 0.0 0.0   Current Ratio   0.0 0.0 0.2 0.9 0.9 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 218.9 396.7 387.8 245.7 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020e N/A 2021e 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 0.0 -864.3 -70.0 -60.0 -929.1 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  2014 N/A 2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 71,504 48,909 39,278 31,310 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 98,602 48,909 39,278 31,310 0 0   EBIT / employee   0 0 71,504 48,909 39,278 31,310 0 0   Net earnings / employee   0 0 48,623 37,757 28,922 42,918 0 0