Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kristensen Øko II 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 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% 1.1% 1.1%   Bankruptcy risk   0.0% 1.2% 1.4% 1.4% 1.7% 1.3% 8.1% 8.1%   Credit score (0-100)   0 84 78 77 73 79 30 30   Credit rating   N/A A A A A A BB BB   Credit limit (kDKK)   0.0 28.7 17.1 20.2 6.2 143.3 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 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   0.0 1,304 1,074 887 445 456 0.0 0.0   EBITDA   0.0 1,300 1,074 887 445 456 0.0 0.0   EBIT   0.0 1,098 836 433 -45.7 269 0.0 0.0   Pre-tax profit (PTP)   0.0 409.3 1,964.2 416.7 2,439.9 4,129.6 0.0 0.0   Net earnings   0.0 300.5 1,430.0 418.5 2,231.2 4,219.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 409 1,964 417 2,440 4,130 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 19,474 19,526 19,135 19,059 18,916 0.0 0.0   Shareholders equity total   0.0 350 1,780 2,199 4,430 8,650 7,830 7,830   Interest-bearing liabilities   0.0 21,416 18,665 18,758 17,184 21,472 0.0 0.0   Balance sheet total (assets)   0.0 22,167 21,145 21,155 21,890 30,711 7,830 7,830   Net Debt   0.0 21,416 18,665 18,758 17,184 21,472 -7,830 -7,830     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 1,304 1,074 887 445 456 0.0 0.0   Gross profit growth   0.0% 0.0% -17.7% -17.4% -49.8% 2.5% -100.0% 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)   0 22,167 21,145 21,155 21,890 30,711 7,830 7,830   Balance sheet change%   0.0% 0.0% -4.6% 0.0% 3.5% 40.3% -74.5% 0.0%   Added value   0.0 1,300.3 1,073.8 886.6 408.1 456.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 19,599 -268 -927 -730 -330 -18,916 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 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 84.2% 77.8% 48.8% -10.3% 59.0% 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% 5.3% 15.8% -0.1% 13.3% 29.9% 0.0% 0.0%   ROI %   0.0% 5.4% 11.9% 4.3% 13.5% 19.4% 0.0% 0.0%   ROE %   0.0% 85.7% 134.2% 21.0% 67.3% 64.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 1.6% 8.4% 10.4% 20.2% 28.2% 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% 1,647.0% 1,738.2% 2,115.7% 3,859.3% 4,704.8% 0.0% 0.0%   Gearing %   0.0% 6,110.7% 1,048.3% 853.1% 387.9% 248.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 7.2% 2.7% 2.6% 2.4% 4.6% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.4 0.5 0.4 1.0 1.0 0.0 0.0   Current Ratio   0.0 0.4 0.5 0.4 1.0 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -1,179.8 -781.8 -1,199.5 -56.9 202.4 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 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