Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KRAFT FOODS DANMARK INTELLECTUAL PROPERTY ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 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% 2.4% 2.4%   Bankruptcy risk   4.5% 8.3% 12.0% 12.5% 24.1% 11.0% 19.8% 19.6%   Credit score (0-100)   48 31 20 17 3 21 6 6   Credit rating   BBB BB BB BB B BB B B   Credit limit (mDKK)   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 1.0 Income statement (mDKK)  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   50 51 43 41 48 39 39 39   Gross profit   22.4 19.2 32.0 32.2 78.6 32.1 0.0 0.0   EBITDA   22.4 19.2 32.0 32.2 78.6 32.1 0.0 0.0   EBIT   22.4 19.2 32.0 32.2 78.6 32.1 0.0 0.0   Pre-tax profit (PTP)   22.3 18.8 31.6 32.2 78.8 35.2 0.0 0.0   Net earnings   23.1 89.0 24.7 25.1 61.5 18.9 0.0 0.0   Pre-tax profit without non-rec. items   22.3 18.8 31.6 32.2 78.8 35.2 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   143 232 74.7 75.1 111 68.9 0.0 0.0   Interest-bearing liabilities   67.8 52.0 11.6 6.0 9.5 3.6 0.0 0.0   Balance sheet total (assets)   216 288 93.2 88.2 138 88.8 0.0 0.0   Net Debt   67.8 52.0 11.6 6.0 9.5 3.6 0.0 0.0     See the entire balance sheet 1.0 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   50 51 43 41 48 39 39 39   Net sales growth   -14.5% 1.1% -14.5% -5.2% 17.5% -19.6% 0.0% 0.0%   Gross profit   22.4 19.2 32.0 32.2 78.6 32.1 0.0 0.0   Gross profit growth   -36.8% -14.3% 66.5% 0.9% 143.7% -59.1% -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)   216 288 93 88 138 89 0 0   Balance sheet change%   60.5% 33.7% -67.7% -5.4% 56.9% -35.8% -100.0% 0.0%   Added value   22.4 19.2 32.0 32.2 78.6 32.1 0.0 0.0   Added value %   44.8% 38.0% 73.9% 78.6% 163.0% 82.9% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -2.0 1.0 -1.0 -2.0 1.0 -1.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1.0 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 %   44.8% 38.0% 73.9% 78.6% 163.0% 82.9% 0.0% 0.0%   EBIT %   44.8% 38.0% 73.9% 78.6% 163.0% 82.9% 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 %   46.2% 175.9% 57.0% 61.2% 127.6% 48.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   46.2% 175.9% 57.0% 61.2% 127.6% 48.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   44.6% 37.1% 73.1% 78.5% 163.6% 90.9% 0.0% 0.0%   ROA %   13.0% 7.8% 17.1% 35.8% 69.8% 31.0% 0.0% 0.0%   ROI %   13.4% 7.9% 17.6% 38.8% 78.2% 36.4% 0.0% 0.0%   ROE %   17.6% 47.4% 16.1% 33.5% 65.9% 20.9% 0.0% 0.0%   1.0 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 %   66.3% 80.5% 80.1% 85.1% 80.5% 77.6% 0.0% 0.0%   Relative indebtedness %   145.2% 111.2% 42.9% 31.9% 55.9% 51.5% 0.0% 0.0%   Relative net indebtedness %   145.2% 111.2% 42.9% 31.9% 55.9% 51.5% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   302.7% 270.6% 36.2% 18.6% 12.1% 11.1% 0.0% 0.0%   Gearing %   47.4% 22.4% 15.5% 8.0% 8.6% 5.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 1.3% 3.2% 3.6% 3.0% 0.3% 0.0% 0.0%   1.0 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   3.0 5.1 5.0 6.7 5.1 4.5 0.0 0.0   Current Ratio   3.0 5.1 5.0 6.7 5.1 4.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1.0 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 1.8 1.5 1.9 1.1 1.3 0.0 0.0   Current assets / Net sales %   431.3% 570.0% 215.5% 215.1% 287.3% 229.3% 0.0% 0.0%   Net working capital   143.1 232.0 74.7 75.1 111.5 68.9 0.0 0.0   Net working capital %   286.1% 458.8% 172.6% 183.1% 231.4% 177.8% 0.0% 0.0%   1.0 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