Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KEMP & LAURITZEN A/S - Group 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   3.5% 1.5% 5.5% 15.5% 15.5% 15.5% 15.5% 15.5%   Credit score (0-100)   56 78 42 13 12 11 12 11   Credit rating   BBB A BBB BB BB BB BB BB   Credit limit (kDKK)   0.0 2,174.3 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   2,364,791 2,362,400 2,383,600 0 0 0 0 0   Gross profit   1,031,109 1,098,300 1,160,500 0.0 0.0 0.0 0.0 0.0   EBITDA   -18,448 70,300 1,160,500 0.0 0.0 0.0 0.0 0.0   EBIT   -39,441 43,200 1,160,500 0.0 0.0 0.0 0.0 0.0   Pre-tax profit (PTP)   -39,925.0 43,100.0 54,500.0 0.0 0.0 0.0 0.0 0.0   Net earnings   -32,091.0 31,600.0 54,500.0 0.0 0.0 0.0 0.0 0.0   Pre-tax profit without non-rec. items   -39,925 43,100 1,160,500 0.0 0.0 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   111,260 110,500 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   272,271 303,200 336,400 0.0 0.0 0.0 0.0 0.0   Interest-bearing liabilities   98,377 13,700 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,134,524 1,025,300 1,009,900 0.0 0.0 0.0 0.0 0.0   Net Debt   98,326 3,800 0.0 0.0 0.0 0.0 0.0 0.0     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   2,364,791 2,362,400 2,383,600 0 0 0 0 0   Net sales growth   -5.5% -0.1% 0.9% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,031,109 1,098,300 1,160,500 0.0 0.0 0.0 0.0 0.0   Gross profit growth   -4.0% 6.5% 5.7% -100.0% 0.0% 0.0% 0.0% 0.0%   Employees   1,986 1,904 1,938 0 0 0 0 0   Employee growth %   1.3% -4.1% 1.8% -100.0% 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)   1,134,524 1,025,300 1,009,900 0 0 0 0 0   Balance sheet change%   3.9% -9.6% -1.5% -100.0% 0.0% 0.0% 0.0% 0.0%   Added value   -18,448.0 70,300.0 1,160,500.0 0.0 0.0 0.0 0.0 0.0   Added value %   -0.8% 3.0% 48.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -32,127 -42,276 -201,100 0 0 0 0 0   Net sales trend   -1.0 -2.0 1.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 0.0 0.0 0.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A EBITDA %   -0.8% 3.0% 48.7% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   -1.7% 1.8% 48.7% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -3.8% 3.9% 100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net Earnings %   -1.4% 1.3% 2.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -0.5% 2.5% 2.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -1.7% 1.8% 48.7% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -3.4% 4.1% 114.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROI %   -8.8% 12.0% 172.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROE %   -10.7% 11.0% 17.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   24.0% 29.6% 100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative indebtedness %   35.1% 29.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   35.1% 29.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -533.0% 5.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gearing %   36.1% 4.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 2.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   1.1 1.2 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   1.1 1.2 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   51.0 9,900.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Trade debtors turnover (days)   108.2 88.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   67.2 69.4 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   38.8% 34.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   101,546.0 136,900.0 0.0 0.0 0.0 0.0 0.0 0.0   Net working capital %   4.3% 5.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   1,191 1,241 1,230 0 0 0 0 0   Added value / employee   -9 37 599 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -9 37 599 0 0 0 0 0   EBIT / employee   -20 23 599 0 0 0 0 0   Net earnings / employee   -16 17 28 0 0 0 0 0