Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K/S KNUDEVEJEN 3,VEJEN 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% 0.3%   Bankruptcy risk   0.8% 1.4% 0.9% 0.8% 1.5% 0.9% 8.4% 8.3%   Credit score (0-100)   93 80 90 90 75 88 29 30   Credit rating   AA A A AA A A BB BB   Credit limit (kDKK)   685.0 76.3 663.9 730.7 25.8 643.3 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   1,080 1,081 610 662 618 770 0.0 0.0   EBITDA   1,080 1,081 610 662 618 770 0.0 0.0   EBIT   1,094 80.6 610 896 17.9 567 0.0 0.0   Pre-tax profit (PTP)   1,018.3 117.0 590.1 877.3 3.1 457.9 0.0 0.0   Net earnings   1,018.3 117.0 590.1 877.3 3.1 457.9 0.0 0.0   Pre-tax profit without non-rec. items   1,018 117 590 877 3.1 458 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   11,000 10,000 10,000 10,300 9,700 9,700 0.0 0.0   Shareholders equity total   7,271 7,388 7,578 8,056 7,459 7,917 7,297 7,297   Interest-bearing liabilities   3,966 3,530 3,328 3,127 2,926 2,772 0.0 0.0   Balance sheet total (assets)   11,430 11,120 11,176 11,325 10,486 10,731 7,297 7,297   Net Debt   3,581 2,410 2,152 2,102 2,140 1,742 -7,297 -7,297     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   1,080 1,081 610 662 618 770 0.0 0.0   Gross profit growth   11.0% 0.1% -43.6% 8.5% -6.6% 24.6% -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)   11,430 11,120 11,176 11,325 10,486 10,731 7,297 7,297   Balance sheet change%   1.4% -2.7% 0.5% 1.3% -7.4% 2.3% -32.0% 0.0%   Added value   1,093.6 80.6 609.9 895.8 17.9 567.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   14 -1,000 0 300 -600 0 -9,700 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 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 %   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 (%)   101.3% 7.5% 100.0% 135.4% 2.9% 73.6% 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 %   9.6% 1.4% 5.5% 8.0% 0.2% 5.4% 0.0% 0.0%   ROI %   9.8% 1.4% 5.6% 8.1% 0.2% 5.4% 0.0% 0.0%   ROE %   15.1% 1.6% 7.9% 11.2% 0.0% 6.0% 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 %   63.6% 66.4% 67.8% 71.1% 71.2% 73.8% 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, %   331.7% 223.0% 352.9% 317.6% 346.3% 226.2% 0.0% 0.0%   Gearing %   54.5% 47.8% 43.9% 38.8% 39.2% 35.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 1.0% 0.6% 0.6% 0.5% 4.1% 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   0.7 2.8 2.5 3.0 3.1 5.4 0.0 0.0   Current Ratio   0.7 2.8 2.5 3.0 3.1 5.4 0.0 0.0   Cash and cash equivalent   385.1 1,120.1 1,175.6 1,024.6 786.2 1,030.7 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   -203.9 718.3 705.1 681.8 531.2 839.4 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   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