Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KULSGAARD HOLDING 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.0% 1.3% 1.6% 2.2% 2.8% 2.9% 8.4% 8.4%   Credit score (0-100)   71 80 73 66 59 59 29 29   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   1.9 155.7 25.5 0.6 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -14.7 -14.7 -14.7 -24.2 -18.1 -20.9 0.0 0.0   EBITDA   -14.7 -14.7 -14.7 -24.2 -18.1 -20.9 0.0 0.0   EBIT   -14.7 -14.7 -14.7 -24.2 -18.1 -20.9 0.0 0.0   Pre-tax profit (PTP)   -14.2 1,204.9 365.4 -357.2 4.3 -207.8 0.0 0.0   Net earnings   -39.6 1,183.2 344.2 -283.1 -24.1 -167.7 0.0 0.0   Pre-tax profit without non-rec. items   -14.2 1,205 365 -357 4.3 -208 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   11,360 12,543 12,887 12,604 12,580 12,412 12,325 12,325   Interest-bearing liabilities   0.0 0.0 0.0 0.1 2,905 3,639 0.0 0.0   Balance sheet total (assets)   11,452 12,554 12,904 12,621 15,500 16,067 12,325 12,325   Net Debt   -3,593 -2,630 -2,147 -4,771 2,852 3,603 -12,325 -12,325     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -14.7 -14.7 -14.7 -24.2 -18.1 -20.9 0.0 0.0   Gross profit growth   -0.1% -0.2% -0.0% -64.2% 25.2% -15.5% 0.0% 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)   11,452 12,554 12,904 12,621 15,500 16,067 12,325 12,325   Balance sheet change%   -0.1% 9.6% 2.8% -2.2% 22.8% 3.7% -23.3% 0.0%   Added value   -14.7 -14.7 -14.7 -24.2 -18.1 -20.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -4.0 -5.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   -0.1% 10.5% 3.6% 0.1% 0.0% -0.3% 0.0% 0.0%   ROI %   -0.1% 10.6% 3.6% 0.1% 0.0% -0.3% 0.0% 0.0%   ROE %   -0.3% 9.9% 2.7% -2.2% -0.2% -1.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   99.2% 99.9% 99.9% 99.9% 81.2% 77.3% 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, %   24,433.3% 17,840.4% 14,562.7% 19,711.2% -15,752.9% -17,230.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 23.1% 29.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 500,566.4% 0.0% 4.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   72.2 599.2 407.9 300.3 0.1 0.1 0.0 0.0   Current Ratio   72.2 599.2 407.9 300.3 0.1 0.1 0.0 0.0   Cash and cash equivalent   3,593.2 2,630.0 2,147.3 4,771.1 53.0 36.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   3,145.2 4,160.7 4,876.8 4,904.8 -2,744.1 -3,459.7 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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