Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K.U. JOHANSEN HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 0.6% 0.6%   Bankruptcy risk   1.4% 1.6% 2.3% 3.6% 2.7% 2.7% 8.5% 8.3%   Credit score (0-100)   80 76 65 51 59 59 29 30   Credit rating   A A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   15.7 6.0 0.1 0.0 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)  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   481 1,073 673 281 280 170 170 170   Gross profit   477 1,068 667 1,260 271 162 0.0 0.0   EBITDA   477 1,068 667 1,260 271 162 0.0 0.0   EBIT   477 1,068 667 1,260 271 162 0.0 0.0   Pre-tax profit (PTP)   477.4 1,067.8 662.0 1,337.5 365.1 289.0 0.0 0.0   Net earnings   481.7 1,065.2 660.7 1,321.9 346.3 247.3 0.0 0.0   Pre-tax profit without non-rec. items   477 1,068 662 1,338 365 289 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,401 2,358 2,908 4,117 4,349 4,478 4,231 4,231   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,538 2,665 2,913 4,121 4,386 4,524 4,231 4,231   Net Debt   -385 -661 -1,537 -1,472 -1,900 -2,075 -4,231 -4,231     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   481 1,073 673 281 280 170 170 170   Net sales growth   16.4% 123.1% -37.3% -58.3% -0.3% -39.3% 0.0% 0.0%   Gross profit   477 1,068 667 1,260 271 162 0.0 0.0   Gross profit growth   16.5% 124.2% -37.6% 88.9% -78.5% -40.1% -100.0% 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)   1,538 2,665 2,913 4,121 4,386 4,524 4,231 4,231   Balance sheet change%   48.7% 73.3% 9.3% 41.5% 6.4% 3.2% -6.5% 0.0%   Added value   476.6 1,068.5 667.2 1,260.3 270.7 162.2 0.0 0.0   Added value %   99.1% 99.6% 99.2% 448.8% 96.7% 95.4% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   2.0 3.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 %   99.1% 99.6% 99.2% 448.8% 96.7% 95.4% 0.0% 0.0%   EBIT %   99.1% 99.6% 99.2% 448.8% 96.7% 95.4% 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 %   100.2% 99.3% 98.2% 470.8% 123.7% 145.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   100.2% 99.3% 98.2% 470.8% 123.7% 145.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   99.3% 99.5% 98.4% 476.3% 130.4% 170.0% 0.0% 0.0%   ROA %   37.2% 51.0% 24.0% 38.3% 8.8% 6.5% 0.0% 0.0%   ROI %   39.5% 57.0% 25.4% 38.4% 8.8% 6.6% 0.0% 0.0%   ROE %   39.7% 56.7% 25.1% 37.6% 8.2% 5.6% 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 %   91.1% 88.5% 99.8% 99.9% 99.2% 99.0% 100.0% 100.0%   Relative indebtedness %   28.4% 28.5% 0.7% 1.3% 13.1% 26.7% 0.0% 0.0%   Relative net indebtedness %   -51.6% -33.0% -227.8% -522.7% -665.4% -1,193.7% -2,489.1% -2,489.1%   Net int. bear. debt to EBITDA, %   -80.8% -61.8% -230.4% -116.8% -702.0% -1,279.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 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   4.3 3.4 342.6 1,006.9 110.1 91.9 0.0 0.0   Current Ratio   4.3 3.4 342.6 1,006.9 110.1 91.9 0.0 0.0   Cash and cash equivalent   385.1 660.6 1,537.2 1,471.6 1,899.9 2,074.8 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 %   120.9% 96.5% 239.5% 1,345.3% 1,443.7% 2,459.2% 2,489.1% 2,489.1%   Net working capital   444.9 729.2 1,606.5 3,774.0 4,005.7 4,135.1 0.0 0.0   Net working capital %   92.5% 68.0% 238.8% 1,344.0% 1,430.6% 2,432.4% 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   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