Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KCEJENDOMME 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% 1.5% 1.5%   Bankruptcy risk   1.5% 1.5% 1.0% 4.2% 2.4% 1.3% 8.4% 8.4%   Credit score (0-100)   78 78 87 47 63 79 29 29   Credit rating   A A A BBB BBB A BB BB   Credit limit (kDKK)   37.9 58.2 773.0 0.0 0.1 156.9 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   -38.7 -20.5 107 72.3 -58.5 -25.0 0.0 0.0   EBITDA   -219 -20.5 107 72.3 -1,456 -253 0.0 0.0   EBIT   -340 -54.1 41.7 7.1 -1,500 -280 0.0 0.0   Pre-tax profit (PTP)   141.3 360.1 1,673.0 -3,616.4 -1,499.0 -268.4 0.0 0.0   Net earnings   134.2 297.1 1,599.2 -3,666.9 -1,413.3 -227.9 0.0 0.0   Pre-tax profit without non-rec. items   141 360 1,673 -3,616 -1,499 -268 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   3,024 4,707 4,642 4,577 111 2,343 0.0 0.0   Shareholders equity total   11,616 11,805 13,294 9,514 7,986 7,641 7,394 7,394   Interest-bearing liabilities   1,293 2,141 2,025 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   14,756 15,345 16,500 9,802 8,234 7,714 7,394 7,394   Net Debt   1,278 1,941 2,017 -97.4 -4,759 -3,221 -7,394 -7,394     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   -38.7 -20.5 107 72.3 -58.5 -25.0 0.0 0.0   Gross profit growth   57.2% 47.1% 0.0% -32.4% 0.0% 57.2% 0.0% 0.0%   Employees   1 1 1 1 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% -50.0% -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)   14,756 15,345 16,500 9,802 8,234 7,714 7,394 7,394   Balance sheet change%   -3.9% 4.0% 7.5% -40.6% -16.0% -6.3% -4.1% 0.0%   Added value   -218.9 -20.5 106.9 72.3 -1,434.7 -253.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,360 1,650 -130 -130 -4,510 2,205 -2,343 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 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 (%)   876.9% 263.9% 39.0% 9.8% 2,563.8% 1,120.0% 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 %   1.9% 2.2% 10.8% -26.9% -16.5% -2.3% 0.0% 0.0%   ROI %   1.8% 3.0% 11.7% -28.5% -17.0% -3.4% 0.0% 0.0%   ROE %   1.2% 2.5% 12.7% -32.2% -16.2% -2.9% 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 %   78.8% 77.1% 80.8% 97.5% 97.0% 99.1% 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, %   -583.9% -9,462.3% 1,886.8% -134.7% 326.8% 1,272.9% 0.0% 0.0%   Gearing %   11.1% 18.1% 15.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.3% 2.5% 2.0% 7.5% 0.0% 0.0% 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   0.0 0.2 0.2 0.7 24.3 47.3 0.0 0.0   Current Ratio   0.0 0.2 0.2 0.6 24.3 47.3 0.0 0.0   Cash and cash equivalent   15.0 200.3 7.9 97.4 4,759.4 3,220.7 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   -1,818.4 -1,249.6 -1,010.9 -121.5 5,013.0 2,619.4 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   -219 -21 107 72 -717 -253 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -219 -21 107 72 -728 -253 0 0   EBIT / employee   -340 -54 42 7 -750 -280 0 0   Net earnings / employee   134 297 1,599 -3,667 -707 -228 0 0