Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KJELD CHRISTIANSEN ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 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% 1.5% 1.5%   Bankruptcy risk   1.8% 1.5% 1.3% 1.4% 2.6% 1.3% 8.4% 8.4%   Credit score (0-100)   73 78 79 78 61 78 29 29   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   4.0 52.9 154.8 142.5 0.0 156.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  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   142 0 0 0 0 0 0 0   Gross profit   135 -8.8 -10.8 -10.4 -13.1 -11.5 0.0 0.0   EBITDA   135 -8.8 -10.8 -10.4 -13.1 -11.5 0.0 0.0   EBIT   135 -8.8 -10.8 -10.4 -13.1 -11.5 0.0 0.0   Pre-tax profit (PTP)   49.0 1,934.7 2,789.1 2,553.3 -2,710.6 1,966.2 0.0 0.0   Net earnings   49.3 1,529.3 2,318.1 1,972.3 -2,711.5 1,965.4 0.0 0.0   Pre-tax profit without non-rec. items   49.0 1,935 2,789 2,553 -2,711 1,966 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  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   9,215 10,637 12,844 14,704 11,878 13,725 13,478 13,478   Interest-bearing liabilities   0.0 0.0 3.9 3.9 3.9 3.9 0.0 0.0   Balance sheet total (assets)   9,224 10,844 12,887 15,163 11,892 13,739 13,478 13,478   Net Debt   -8,207 -10,053 -12,463 -14,737 -11,309 -13,235 -13,478 -13,478     See the entire balance sheet 1000.0 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   142 0 0 0 0 0 0 0   Net sales growth   50.3% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   135 -8.8 -10.8 -10.4 -13.1 -11.5 0.0 0.0   Gross profit growth   54.5% 0.0% -22.3% 3.3% -25.9% 12.1% 0.0% 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)   9,224 10,844 12,887 15,163 11,892 13,739 13,478 13,478   Balance sheet change%   -0.6% 17.6% 18.8% 17.7% -21.6% 15.5% -1.9% 0.0%   Added value   134.6 -8.8 -10.8 -10.4 -13.1 -11.5 0.0 0.0   Added value %   94.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 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 %   94.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   94.5% 0.0% 0.0% 0.0% 0.0% 0.0% 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 %   34.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   34.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   34.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   7.8% 19.4% 23.6% 18.3% 2.9% 15.3% 0.0% 0.0%   ROI %   7.8% 19.6% 23.8% 18.6% 2.9% 15.4% 0.0% 0.0%   ROE %   0.5% 15.4% 19.7% 14.3% -20.4% 15.4% 0.0% 0.0%   1000.0 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 %   99.9% 98.1% 99.7% 97.0% 99.9% 99.9% 100.0% 100.0%   Relative indebtedness %   5.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -5,755.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -6,097.3% 114,248.4% 115,792.4% 141,638.1% 86,296.9% 114,833.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 399.1% 362.7% 80,246.5% 0.6% 0.0% 0.0%   1000.0 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   1,053.4 49.7 297.5 32.1 804.9 960.9 0.0 0.0   Current Ratio   1,053.4 49.7 297.5 32.1 804.9 960.9 0.0 0.0   Cash and cash equivalent   8,207.4 10,052.7 12,466.6 14,741.3 11,313.1 13,238.4 0.0 0.0   1000.0 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)   372.1 331.9 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   5,996.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   366.0 311.8 407.1 56.3 337.4 376.3 0.0 0.0   Net working capital %   256.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 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