Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KARMARK INTERNATIONAL 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 2019/6 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   3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5%   Bankruptcy risk   0.9% 0.7% 0.8% 0.8% 0.7% 0.8% 9.1% 8.9%   Credit score (0-100)   91 95 91 91 93 91 27 28   Credit rating   A AA AA AA AA AA BB BB   Credit limit (kDKK)   1,825.4 1,968.9 1,643.1 1,571.1 1,653.1 1,169.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 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   7,763 6,352 5,373 5,116 5,271 5,164 0.0 0.0   EBITDA   5,826 4,390 3,507 3,135 3,107 2,975 0.0 0.0   EBIT   5,631 4,222 3,286 2,924 2,902 2,781 0.0 0.0   Pre-tax profit (PTP)   5,553.2 4,550.7 3,554.9 3,170.2 3,214.2 2,919.7 0.0 0.0   Net earnings   4,318.2 3,546.6 2,772.4 2,470.9 2,506.3 2,276.3 0.0 0.0   Pre-tax profit without non-rec. items   5,553 4,551 3,555 3,170 3,214 2,920 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   252 943 759 548 342 149 0.0 0.0   Shareholders equity total   12,539 11,771 11,143 10,914 11,020 6,797 4,097 4,097   Interest-bearing liabilities   2,973 2,745 5,514 4,873 3,039 5,234 0.0 0.0   Balance sheet total (assets)   23,584 20,376 20,838 18,804 17,614 15,644 4,097 4,097   Net Debt   -13,175 -10,508 -6,744 -6,530 -7,749 -3,676 -4,097 -4,097     See the entire balance sheet 1000.0 Volume  2018 2019/6 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   7,763 6,352 5,373 5,116 5,271 5,164 0.0 0.0   Gross profit growth   30.5% -18.2% -15.4% -4.8% 3.0% -2.0% -100.0% 0.0%   Employees   3 3 3 3 3 3 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)   23,584 20,376 20,838 18,804 17,614 15,644 4,097 4,097   Balance sheet change%   25.2% -13.6% 2.3% -9.8% -6.3% -11.2% -73.8% 0.0%   Added value   5,825.9 4,390.4 3,507.1 3,135.3 3,112.7 2,975.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -376 523 -406 -422 -410 -387 -149 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 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 (%)   72.5% 66.5% 61.2% 57.2% 55.0% 53.9% 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 %   26.6% 20.9% 17.5% 16.4% 17.7% 17.7% 0.0% 0.0%   ROI %   41.7% 30.6% 23.1% 19.9% 21.6% 22.6% 0.0% 0.0%   ROE %   36.2% 29.2% 24.2% 22.4% 22.9% 25.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   53.2% 57.8% 53.5% 58.0% 62.6% 43.4% 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, %   -226.1% -239.3% -192.3% -208.3% -249.4% -123.6% 0.0% 0.0%   Gearing %   23.7% 23.3% 49.5% 44.6% 27.6% 77.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.9% 1.8% 1.3% 1.4% 0.3% 0.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.1 2.3 2.1 2.3 2.6 1.7 0.0 0.0   Current Ratio   2.1 2.3 2.1 2.3 2.6 1.7 0.0 0.0   Cash and cash equivalent   16,147.7 13,253.6 12,258.0 11,403.0 10,787.7 8,909.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 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   12,182.3 10,767.0 10,318.1 10,285.6 10,576.0 6,542.7 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  2018 2019/6 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   1,942 1,463 1,169 1,045 1,038 992 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,942 1,463 1,169 1,045 1,036 992 0 0   EBIT / employee   1,877 1,407 1,095 975 967 927 0 0   Net earnings / employee   1,439 1,182 924 824 835 759 0 0