Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KS VÆRKTØJ A/S 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 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% 1.9% 1.9%   Bankruptcy risk   3.8% 1.2% 2.4% 3.0% 1.3% 1.1% 8.4% 8.4%   Credit score (0-100)   53 84 63 56 80 83 29 29   Credit rating   BBB A BBB BBB A A BB BB   Credit limit (kDKK)   0.0 157.0 0.0 0.0 113.8 289.2 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   0 0 0 0 0 0 0 0   Gross profit   5,355 6,766 5,663 5,173 6,786 7,130 0.0 0.0   EBITDA   -1,199 1,831 696 673 1,767 1,534 0.0 0.0   EBIT   -1,660 1,357 204 194 1,334 1,152 0.0 0.0   Pre-tax profit (PTP)   -1,939.1 1,121.2 50.2 23.6 1,123.5 830.6 0.0 0.0   Net earnings   -1,803.8 1,052.6 31.9 15.6 866.4 632.7 0.0 0.0   Pre-tax profit without non-rec. items   -1,939 1,121 50.2 23.6 1,124 831 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   6,493 6,480 6,285 6,499 5,764 5,529 0.0 0.0   Shareholders equity total   2,421 3,473 3,505 3,521 4,387 5,020 4,520 4,520   Interest-bearing liabilities   7,435 7,758 5,584 6,078 7,500 7,584 0.0 0.0   Balance sheet total (assets)   14,664 13,778 13,799 15,583 16,664 16,336 4,520 4,520   Net Debt   7,401 7,742 5,567 6,068 7,487 7,573 -4,520 -4,520     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   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   5,355 6,766 5,663 5,173 6,786 7,130 0.0 0.0   Gross profit growth   -26.1% 26.3% -16.3% -8.6% 31.2% 5.1% -100.0% 0.0%   Employees   16 13 12 11 11 13 0 0   Employee growth %   6.7% -18.8% -7.7% -8.3% 0.0% 18.2% -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)   14,664 13,778 13,799 15,583 16,664 16,336 4,520 4,520   Balance sheet change%   -10.7% -6.0% 0.2% 12.9% 6.9% -2.0% -72.3% 0.0%   Added value   -1,198.6 1,831.1 695.8 672.9 1,812.9 1,533.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -801 -487 -687 -264 -1,170 -616 -5,529 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 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 %   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 (%)   -31.0% 20.1% 3.6% 3.7% 19.7% 16.2% 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 %   -10.5% 9.7% 1.6% 1.4% 8.3% 7.1% 0.0% 0.0%   ROI %   -14.0% 12.4% 2.1% 2.1% 11.7% 9.2% 0.0% 0.0%   ROE %   -54.3% 35.7% 0.9% 0.4% 21.9% 13.5% 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 %   16.6% 38.5% 38.8% 34.3% 37.3% 41.9% 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, %   -617.4% 422.8% 800.1% 901.9% 423.6% 493.9% 0.0% 0.0%   Gearing %   307.1% 223.4% 159.3% 172.6% 171.0% 151.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 3.4% 2.6% 3.2% 3.3% 4.5% 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   0.6 0.7 0.6 0.6 0.6 0.7 0.0 0.0   Current Ratio   1.2 1.6 1.7 1.4 1.5 1.6 0.0 0.0   Cash and cash equivalent   34.1 15.9 17.5 9.6 13.7 10.1 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)   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   1,158.6 2,836.8 3,114.6 2,740.4 3,651.5 4,160.6 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 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   -75 141 58 61 165 118 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -75 141 58 61 161 118 0 0   EBIT / employee   -104 104 17 18 121 89 0 0   Net earnings / employee   -113 81 3 1 79 49 0 0