Kunstwerk ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Estimate generation in progress, please wait...
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.4% 1.4% 1.4% 1.4% 1.4%  
Bankruptcy risk  8.7% 11.9% 18.3% 4.4% 20.6%  
Credit score (0-100)  30 20 7 47 3  
Credit rating  B B B BB C  
Credit limit (kDKK)  0.0 0.0 -0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  906 796 -0.4 1,682 147  
EBITDA  131 7.9 -451 587 -338  
EBIT  131 7.9 -451 587 -338  
Pre-tax profit (PTP)  126.5 3.9 -452.8 585.5 -338.5  
Net earnings  94.5 2.3 -354.1 454.2 -264.2  
Pre-tax profit without non-rec. items  127 3.9 -453 585 -338  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  430 433 78.5 533 268  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  523 654 401 997 311  

Net Debt  -209 -477 -114 -581 -171  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  906 796 -0.4 1,682 147  
Gross profit growth  -20.3% -12.1% 0.0% 0.0% -91.3%  
Employees  2 2 1 2 1  
Employee growth %  0.0% 0.0% -50.0% 100.0% -50.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  523 654 401 997 311  
Balance sheet change%  3.5% 25.1% -38.7% 148.8% -68.9%  
Added value  131.2 7.9 -451.5 587.4 -337.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  2.0 3.0 -1.0 1.0 -1.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  14.5% 1.0% 106,731.9% 34.9% -230.3%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  25.5% 1.3% -85.6% 84.1% -51.6%  
ROI %  34.2% 1.8% -176.7% 192.3% -84.3%  
ROE %  24.7% 0.5% -138.6% 148.6% -66.0%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  82.3% 66.1% 19.6% 53.4% 86.4%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -159.6% -6,070.3% 25.4% -98.8% 50.5%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  5.6 3.0 1.2 2.1 7.4  
Current Ratio  5.6 3.0 1.2 2.1 7.4  
Cash and cash equivalent  209.3 477.4 114.5 580.5 170.6  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  430.3 432.6 78.5 532.7 268.5  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  66 4 -451 294 -338  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  66 4 -451 294 -338  
EBIT / employee  66 4 -451 294 -338  
Net earnings / employee  47 1 -354 227 -264