Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kristensen Øko 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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   0.0% 1.5% 1.2% 1.4% 0.7% 2.0% 8.3% 8.1%   Credit score (0-100)   0 78 83 76 95 68 30 30   Credit rating   N/A A A A AA A BB BB   Credit limit (kDKK)   0.0 73.6 482.1 95.2 2,015.3 2.4 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 7,012 7,263 6,994 10,432 6,157 0.0 0.0   EBITDA   0.0 3,981 3,705 3,114 6,380 1,464 0.0 0.0   EBIT   0.0 1,094 786 -129 3,419 -903 0.0 0.0   Pre-tax profit (PTP)   0.0 -963.4 -130.5 -1,425.7 5,280.6 -3,342.7 0.0 0.0   Net earnings   0.0 -963.2 -85.4 -856.1 4,194.6 -2,687.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -963 -130 -1,426 5,281 -3,343 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 72,904 70,820 68,969 69,300 71,084 0.0 0.0   Shareholders equity total   0.0 14,584 14,499 13,643 17,837 15,150 14,954 14,954   Interest-bearing liabilities   0.0 55,401 59,991 54,148 49,237 51,246 0.0 0.0   Balance sheet total (assets)   0.0 81,488 81,860 77,495 77,090 78,350 14,954 14,954   Net Debt   0.0 55,401 59,981 54,148 49,237 51,246 -14,954 -14,954     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 7,012 7,263 6,994 10,432 6,157 0.0 0.0   Gross profit growth   0.0% 0.0% 3.6% -3.7% 49.2% -41.0% -100.0% 0.0%   Employees   0 0 0 0 0 11 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 81,488 81,860 77,495 77,090 78,350 14,954 14,954   Balance sheet change%   0.0% 0.0% 0.5% -5.3% -0.5% 1.6% -80.9% 0.0%   Added value   0.0 3,980.6 3,709.6 2,719.3 6,267.9 1,475.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 70,625 -5,210 -4,903 -2,332 -594 -71,084 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 -1.0 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% 15.6% 10.8% -1.9% 32.8% -14.7% 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% 1.4% 2.1% -0.1% 8.8% -1.1% 0.0% 0.0%   ROI %   0.0% 1.5% 2.2% -0.1% 9.3% -1.1% 0.0% 0.0%   ROE %   0.0% -6.6% -0.6% -6.1% 26.6% -16.3% 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% 17.9% 17.7% 17.6% 23.1% 19.3% 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% 1,391.8% 1,619.0% 1,738.7% 771.7% 3,500.0% 0.0% 0.0%   Gearing %   0.0% 379.9% 413.8% 396.9% 276.0% 338.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 7.5% 3.2% 2.3% 3.0% 5.0% 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 0.2 0.3 0.1 0.2 0.1 0.0 0.0   Current Ratio   0.0 0.5 0.6 0.4 0.5 0.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 9.2 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 -7,392.1 -5,871.5 -9,169.2 -7,725.5 -12,539.6 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 0 134 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 133 0 0   EBIT / employee   0 0 0 0 0 -82 0 0   Net earnings / employee   0 0 0 0 0 -244 0 0