Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Malerfirmaet Kim Stefani 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 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% 6.4% 6.4%   Bankruptcy risk   0.0% 4.9% 4.8% 3.7% 1.0% 1.0% 9.7% 9.7%   Credit score (0-100)   0 46 45 50 86 84 26 26   Credit rating   N/A BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 133.7 175.4 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 602 729 1,013 1,271 1,320 0.0 0.0   EBITDA   0.0 200 122 406 652 685 0.0 0.0   EBIT   0.0 200 122 406 555 450 0.0 0.0   Pre-tax profit (PTP)   0.0 197.2 113.0 398.1 644.2 602.4 0.0 0.0   Net earnings   0.0 153.8 88.0 310.2 502.2 469.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 197 113 398 644 602 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 6,143 5,908 0.0 0.0   Shareholders equity total   0.0 204 292 602 1,104 1,574 1,524 1,524   Interest-bearing liabilities   0.0 500 581 675 9,431 9,573 0.0 0.0   Balance sheet total (assets)   0.0 950 1,012 1,396 10,955 11,434 1,524 1,524   Net Debt   0.0 -316 -218 -568 4,936 4,227 -1,524 -1,524     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   0.0 602 729 1,013 1,271 1,320 0.0 0.0   Gross profit growth   0.0% 0.0% 21.2% 38.8% 25.5% 3.9% -100.0% 0.0%   Employees   0 1 1 1 1 1 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)   0 950 1,012 1,396 10,955 11,434 1,524 1,524   Balance sheet change%   0.0% 0.0% 6.5% 37.9% 684.6% 4.4% -86.7% 0.0%   Added value   0.0 200.4 121.5 406.2 554.7 685.5 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 6,046 -471 -5,908 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 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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% 33.3% 16.7% 40.1% 43.6% 34.1% 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% 21.1% 12.4% 33.7% 10.6% 5.4% 0.0% 0.0%   ROI %   0.0% 28.5% 15.4% 37.8% 11.1% 5.5% 0.0% 0.0%   ROE %   0.0% 75.5% 35.5% 69.4% 58.9% 35.1% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 21.4% 28.8% 43.1% 10.1% 13.8% 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% -157.5% -179.7% -139.8% 757.2% 616.7% 0.0% 0.0%   Gearing %   0.0% 245.4% 199.3% 112.0% 854.0% 608.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.3% 1.6% 1.3% 0.2% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.3 1.4 2.0 12.5 21.0 0.0 0.0   Current Ratio   0.0 1.3 1.4 2.0 12.5 21.0 0.0 0.0   Cash and cash equivalent   0.0 815.6 799.8 1,242.6 4,494.8 5,345.7 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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 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   0.0 203.8 291.8 689.9 2,000.1 2,917.4 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 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   0 200 122 406 555 685 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 200 122 406 652 685 0 0   EBIT / employee   0 200 122 406 555 450 0 0   Net earnings / employee   0 154 88 310 502 470 0 0