Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KAH 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 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.5% 0.7% 0.8% 0.6% 0.7% 0.7% 8.2% 8.2%   Credit score (0-100)   99 96 92 95 95 92 30 30   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   3,992.8 3,940.8 3,825.7 4,280.9 4,205.0 4,146.2 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   226 39.2 24.3 -171 -530 -790 0.0 0.0   EBITDA   226 39.2 24.3 -171 -530 -790 0.0 0.0   EBIT   113 -27.4 -42.8 -238 -589 -845 0.0 0.0   Pre-tax profit (PTP)   3,358.5 2,689.5 607.9 2,197.3 1,533.8 3,121.4 0.0 0.0   Net earnings   3,327.3 2,679.3 633.8 2,262.1 1,617.1 3,317.2 0.0 0.0   Pre-tax profit without non-rec. items   3,358 2,690 608 2,197 1,534 3,121 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   3,170 3,103 3,077 3,010 2,951 2,896 0.0 0.0   Shareholders equity total   39,480 40,904 40,898 42,209 42,528 44,844 12,203 12,203   Interest-bearing liabilities   1,515 1,379 3,234 3,568 2,774 2,679 0.0 0.0   Balance sheet total (assets)   41,346 42,651 44,512 46,246 46,186 48,925 12,203 12,203   Net Debt   -1,586 -1,546 -2,858 -3,071 -2,943 -2,603 -12,203 -12,203     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   226 39.2 24.3 -171 -530 -790 0.0 0.0   Gross profit growth   -93.8% -82.7% -38.1% 0.0% -210.8% -49.1% 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)   41,346 42,651 44,512 46,246 46,186 48,925 12,203 12,203   Balance sheet change%   6.0% 3.2% 4.4% 3.9% -0.1% 5.9% -75.1% 0.0%   Added value   226.1 39.2 24.3 -170.6 -521.7 -790.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -225 -133 -93 -134 -117 -110 -2,896 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 -4.0 -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 (%)   50.2% -69.9% -176.5% 139.3% 111.1% 107.0% 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 %   8.5% 6.5% 1.6% 5.1% 3.5% 6.8% 0.0% 0.0%   ROI %   8.5% 6.5% 1.6% 5.1% 3.5% 6.9% 0.0% 0.0%   ROE %   8.7% 6.7% 1.5% 5.4% 3.8% 7.6% 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 %   95.5% 95.9% 91.9% 91.3% 92.1% 91.7% 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, %   -701.5% -3,944.9% -11,785.4% 1,800.3% 555.2% 329.4% 0.0% 0.0%   Gearing %   3.8% 3.4% 7.9% 8.5% 6.5% 6.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 2.6% 3.2% 3.7% 2.4% 4.3% 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   4.9 4.6 7.4 6.6 8.5 4.5 0.0 0.0   Current Ratio   4.9 4.6 7.4 6.6 8.5 4.5 0.0 0.0   Cash and cash equivalent   3,101.2 2,924.7 6,092.5 6,638.4 5,717.1 5,282.4 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   2,338.5 3,256.7 6,163.8 8,813.5 9,917.9 6,689.2 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   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