Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Peter Kjær Knudsen 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 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   0.0% 0.0% 3.1% 1.5% 1.2% 1.3% 7.5% 7.4%   Credit score (0-100)   0 0 55 76 81 79 32 33   Credit rating   N/A N/A BBB A A A BB BBB   Credit limit (kDKK)   0.0 0.0 0.0 103.5 834.4 309.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 18,801 11,915 14,993 8,100 0.0 0.0   EBITDA   0.0 0.0 14,542 10,277 11,803 2,861 0.0 0.0   EBIT   0.0 0.0 12,678 4,365 7,576 1,252 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 11,139.7 8,960.8 6,564.9 181.7 0.0 0.0   Net earnings   0.0 0.0 8,625.2 7,736.1 5,417.6 461.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 11,140 8,961 6,565 182 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 51,626 59,264 59,758 59,796 0.0 0.0   Shareholders equity total   0.0 0.0 11,043 18,779 24,196 24,658 24,618 24,618   Interest-bearing liabilities   0.0 0.0 20,975 39,303 31,061 46,356 0.0 0.0   Balance sheet total (assets)   0.0 0.0 66,596 80,734 81,091 81,730 24,618 24,618   Net Debt   0.0 0.0 20,630 39,303 31,061 46,356 -24,618 -24,618     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   0.0 0.0 18,801 11,915 14,993 8,100 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -36.6% 25.8% -46.0% -100.0% 0.0%   Employees   0 0 0 0 0 7 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 0 66,596 80,734 81,091 81,730 24,618 24,618   Balance sheet change%   0.0% 0.0% 0.0% 21.2% 0.4% 0.8% -69.9% 0.0%   Added value   0.0 0.0 15,278.4 7,804.1 11,015.0 4,882.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 49,100 4,125 -3,079 -3,592 -59,796 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   0.0% 0.0% 67.4% 36.6% 50.5% 15.5% 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% 0.0% 19.0% 13.6% 10.0% 2.7% 0.0% 0.0%   ROI %   0.0% 0.0% 38.7% 21.3% 13.6% 3.3% 0.0% 0.0%   ROE %   0.0% 0.0% 78.1% 51.9% 25.2% 1.9% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 16.6% 23.3% 29.8% 30.2% 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% 0.0% 141.9% 382.4% 263.2% 1,620.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 189.9% 209.3% 128.4% 188.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 14.7% 3.6% 4.3% 5.1% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.2 0.5 0.4 0.3 0.0 0.0   Current Ratio   0.0 0.0 0.4 0.9 0.8 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 344.2 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   0.0 0.0 -19,309.1 -1,234.4 -6,423.6 -10,262.7 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 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 697 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 409 0 0   EBIT / employee   0 0 0 0 0 179 0 0   Net earnings / employee   0 0 0 0 0 66 0 0