Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KØBENHAVNS MASKINFABRIK 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.6% 3.8% 5.6% 3.4% 4.0% 7.1% 13.1% 12.8%   Credit score (0-100)   42 51 39 53 49 34 18 18   Credit rating   BBB BBB BBB BBB BBB BBB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,452 1,656 1,481 1,997 2,381 1,784 0.0 0.0   EBITDA   156 354 93.1 472 273 -233 0.0 0.0   EBIT   148 341 80.9 455 236 -274 0.0 0.0   Pre-tax profit (PTP)   157.0 320.0 79.9 417.5 197.0 -279.6 0.0 0.0   Net earnings   119.6 240.3 56.4 306.8 133.4 -284.7 0.0 0.0   Pre-tax profit without non-rec. items   157 320 79.9 417 197 -280 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   8.2 44.0 40.6 84.7 48.3 168 0.0 0.0   Shareholders equity total   1,113 1,353 1,409 1,716 1,849 1,565 1,365 1,365   Interest-bearing liabilities   37.9 8.6 32.4 20.9 13.6 11.2 0.0 0.0   Balance sheet total (assets)   1,871 2,184 2,756 3,006 2,994 2,493 1,365 1,365   Net Debt   -15.3 -458 -645 -379 -647 5.3 -1,365 -1,365     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,452 1,656 1,481 1,997 2,381 1,784 0.0 0.0   Gross profit growth   -14.5% 14.0% -10.6% 34.8% 19.3% -25.1% -100.0% 0.0%   Employees   3 3 4 4 4 4 0 0   Employee growth %   0.0% 0.0% 33.3% 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)   1,871 2,184 2,756 3,006 2,994 2,493 1,365 1,365   Balance sheet change%   18.1% 16.7% 26.2% 9.1% -0.4% -16.7% -45.3% 0.0%   Added value   155.5 354.0 93.1 471.7 252.4 -232.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -15 23 -16 28 -73 464 -554 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   10.2% 20.6% 5.5% 22.8% 9.9% -15.4% 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 %   9.3% 17.0% 3.4% 15.9% 8.0% -10.0% 0.0% 0.0%   ROI %   15.0% 27.5% 6.0% 28.9% 13.4% -16.0% 0.0% 0.0%   ROE %   11.4% 19.5% 4.1% 19.6% 7.5% -16.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   59.5% 62.0% 51.1% 57.1% 61.8% 62.8% 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, %   -9.9% -129.5% -693.5% -80.4% -237.4% -2.3% 0.0% 0.0%   Gearing %   3.4% 0.6% 2.3% 1.2% 0.7% 0.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   20.9% 108.3% 22.8% 157.4% 256.5% 41.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.5 1.7 1.1 1.6 1.8 1.7 0.0 0.0   Current Ratio   2.4 2.5 2.0 2.2 2.5 2.4 0.0 0.0   Cash and cash equivalent   53.2 466.9 677.6 400.4 660.6 6.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,034.5 1,239.0 1,298.8 1,561.6 1,731.3 1,326.5 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   52 118 23 118 63 -58 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   52 118 23 118 68 -58 0 0   EBIT / employee   49 114 20 114 59 -69 0 0   Net earnings / employee   40 80 14 77 33 -71 0 0