Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KRAN ELEKTRO A/S 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   0.5% 0.5% 0.6% 0.8% 0.8% 0.7% 4.7% 4.7%   Credit score (0-100)   99 99 98 90 91 92 45 45   Credit rating   AA AA AA A AA AA BBB BBB   Credit limit (kDKK)   2,895.2 3,238.7 4,061.9 2,932.4 3,055.8 3,342.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   24,278 27,052 33,310 26,113 26,308 27,304 0.0 0.0   EBITDA   14,973 17,094 24,183 16,686 16,428 16,739 0.0 0.0   EBIT   5,603 5,352 9,267 1,456 1,793 1,985 0.0 0.0   Pre-tax profit (PTP)   4,451.2 3,990.4 7,552.8 -88.0 31.0 115.0 0.0 0.0   Net earnings   3,548.8 3,131.8 5,883.2 -56.0 17.0 87.8 0.0 0.0   Pre-tax profit without non-rec. items   4,451 3,990 7,553 -88.0 31.0 115 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   76,826 104,440 114,075 103,223 91,564 82,279 0.0 0.0   Shareholders equity total   22,132 25,263 31,147 31,091 31,107 31,195 30,695 30,695   Interest-bearing liabilities   21,803 22,500 29,203 65,767 56,090 47,556 0.0 0.0   Balance sheet total (assets)   83,836 112,123 124,428 109,167 99,187 90,404 30,695 30,695   Net Debt   21,803 22,500 29,203 65,767 56,090 47,556 -29,976 -29,976     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   24,278 27,052 33,310 26,113 26,308 27,304 0.0 0.0   Gross profit growth   26.0% 11.4% 23.1% -21.6% 0.7% 3.8% -100.0% 0.0%   Employees   16 17 15 14 15 16 0 0   Employee growth %   23.1% 6.3% -11.8% -6.7% 7.1% 6.7% -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)   83,836 112,123 124,428 109,167 99,187 90,404 30,695 30,695   Balance sheet change%   15.2% 33.7% 11.0% -12.3% -9.1% -8.9% -66.0% 0.0%   Added value   14,973.3 17,094.1 24,183.0 16,686.0 17,023.0 16,738.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,227 15,872 -5,281 -26,082 -26,294 -23,320 -82,279 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   23.1% 19.8% 27.8% 5.6% 6.8% 7.3% 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 %   7.2% 5.5% 7.8% 1.3% 1.7% 2.1% 0.0% 0.0%   ROI %   7.4% 5.7% 8.4% 1.3% 1.8% 2.2% 0.0% 0.0%   ROE %   17.4% 13.2% 20.9% -0.2% 0.1% 0.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   26.4% 22.5% 25.0% 28.5% 31.4% 34.5% 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, %   145.6% 131.6% 120.8% 394.1% 341.4% 284.1% 0.0% 0.0%   Gearing %   98.5% 89.1% 93.8% 211.5% 180.3% 152.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.2% 6.2% 6.6% 3.3% 2.9% 3.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.3 0.3 0.3 0.2 0.2 0.2 0.0 0.0   Current Ratio   0.3 0.3 0.3 0.2 0.3 0.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -14,873.2 -15,599.2 -21,365.5 -19,396.0 -18,360.0 -16,653.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   936 1,006 1,612 1,192 1,135 1,046 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   936 1,006 1,612 1,192 1,095 1,046 0 0   EBIT / employee   350 315 618 104 120 124 0 0   Net earnings / employee   222 184 392 -4 1 5 0 0