Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KLOTRUP ENTREPRENØRFORRETNING 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 2018/12 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% 9.9% 9.9%   Bankruptcy risk   4.4% 1.5% 3.5% 3.1% 2.2% 3.5% 17.2% 16.8%   Credit score (0-100)   49 78 53 55 66 52 10 10   Credit rating   BBB A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 26.7 0.0 0.0 0.2 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 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   541 1,673 965 761 990 843 0.0 0.0   EBITDA   -563 781 -30.7 -12.6 317 233 0.0 0.0   EBIT   -592 728 -83.6 -60.9 270 186 0.0 0.0   Pre-tax profit (PTP)   -620.6 700.6 -106.8 -87.3 272.0 205.1 0.0 0.0   Net earnings   -571.8 564.7 -81.0 -68.3 210.9 159.6 0.0 0.0   Pre-tax profit without non-rec. items   -621 701 -107 -87.3 272 205 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   286 380 327 279 232 220 0.0 0.0   Shareholders equity total   3,175 3,719 3,618 3,530 3,741 400 50.5 50.5   Interest-bearing liabilities   101 45.5 17.7 27.3 28.3 1,417 0.0 0.0   Balance sheet total (assets)   3,566 4,142 4,309 4,067 4,289 2,308 50.5 50.5   Net Debt   -1,761 -2,189 -3,013 -2,885 -1,031 -75.6 -50.5 -50.5     See the entire balance sheet 1000.0 Volume  2018 2018/12 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   541 1,673 965 761 990 843 0.0 0.0   Gross profit growth   -78.9% 209.1% -42.3% -21.1% 30.0% -14.9% -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)   3,566 4,142 4,309 4,067 4,289 2,308 50 50   Balance sheet change%   -44.3% 16.1% 4.0% -5.6% 5.5% -46.2% -97.8% 0.0%   Added value   -562.9 780.8 -30.7 -12.6 318.1 233.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -58 41 -106 -97 -95 -59 -220 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 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 (%)   -109.4% 43.5% -8.7% -8.0% 27.3% 22.1% 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 %   -11.9% 19.1% -2.0% -1.5% 7.2% 6.3% 0.0% 0.0%   ROI %   -15.4% 20.4% -2.2% -1.7% 8.1% 7.3% 0.0% 0.0%   ROE %   -16.5% 16.4% -2.2% -1.9% 5.8% 7.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   89.0% 89.8% 84.0% 86.8% 87.2% 17.4% 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, %   312.8% -280.3% 9,822.0% 22,913.5% -325.2% -32.4% 0.0% 0.0%   Gearing %   3.2% 1.2% 0.5% 0.8% 0.8% 353.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.1% 26.0% 73.4% 117.6% 102.4% 0.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   8.4 8.9 6.3 8.0 8.3 1.1 0.0 0.0   Current Ratio   8.4 8.9 6.3 8.0 8.3 1.1 0.0 0.0   Cash and cash equivalent   1,861.4 2,234.1 3,030.4 2,912.5 1,059.7 1,492.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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   2,880.6 3,339.0 3,353.0 3,313.0 3,571.3 242.5 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 2018/12 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   -188 260 -10 -4 106 78 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -188 260 -10 -4 106 78 0 0   EBIT / employee   -197 243 -28 -20 90 62 0 0   Net earnings / employee   -191 188 -27 -23 70 53 0 0