Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Karlslundegården 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 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   0.0% 7.3% 2.9% 2.3% 4.1% 2.4% 6.5% 6.5%   Credit score (0-100)   0 34 58 63 49 62 37 37   Credit rating   N/A BBB BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.5 0.0 0.2 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 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 -3,011 -2,349 685 468 1,300 0.0 0.0   EBITDA   0.0 -3,109 -2,407 515 -751 246 0.0 0.0   EBIT   0.0 -22,789 -7,833 -3,203 -4,824 -3,855 0.0 0.0   Pre-tax profit (PTP)   0.0 -23,166.2 -8,169.2 -3,336.2 -5,156.6 -4,461.5 0.0 0.0   Net earnings   0.0 -22,592.7 -7,122.9 -2,670.3 -4,839.6 -3,933.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -23,166 -8,169 -3,336 -5,157 -4,462 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 40,852 44,772 45,860 47,562 45,248 0.0 0.0   Shareholders equity total   0.0 27,302 32,982 30,312 25,472 21,538 21,488 21,488   Interest-bearing liabilities   0.0 23,545 13,747 15,997 22,514 24,573 0.0 0.0   Balance sheet total (assets)   0.0 41,880 46,903 46,777 49,111 47,225 21,488 21,488   Net Debt   0.0 23,398 13,280 15,981 22,240 24,113 -21,488 -21,488     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 -3,011 -2,349 685 468 1,300 0.0 0.0   Gross profit growth   0.0% 0.0% 22.0% 0.0% -31.6% 177.6% -100.0% 0.0%   Employees   0 0 0 0 2 2 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 41,880 46,903 46,777 49,111 47,225 21,488 21,488   Balance sheet change%   0.0% 0.0% 12.0% -0.3% 5.0% -3.8% -54.5% 0.0%   Added value   0.0 -3,108.9 -2,407.4 515.4 -1,105.2 245.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 21,172 -1,506 -2,631 -2,370 -6,415 -45,248 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 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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% 756.9% 333.5% -467.7% -1,029.7% -296.5% 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% -54.4% -17.6% -6.8% -10.1% -8.0% 0.0% 0.0%   ROI %   0.0% -44.8% -16.0% -6.9% -10.2% -8.1% 0.0% 0.0%   ROE %   0.0% -82.8% -23.6% -8.4% -17.4% -16.7% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 65.2% 70.3% 64.8% 51.9% 45.6% 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% -752.6% -551.6% 3,100.4% -2,961.0% 9,817.6% 0.0% 0.0%   Gearing %   0.0% 86.2% 41.7% 52.8% 88.4% 114.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.2% 1.8% 0.9% 1.7% 2.6% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 1.3 3.3 0.3 0.1 0.1 0.0 0.0   Current Ratio   0.0 1.3 3.3 0.3 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.0 147.0 466.7 16.1 274.2 460.1 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 222.4 1,485.4 -2,632.3 -9,667.8 -11,702.8 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 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 -553 123 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -376 123 0 0   EBIT / employee   0 0 0 0 -2,412 -1,927 0 0   Net earnings / employee   0 0 0 0 -2,420 -1,967 0 0