Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ENTREPRENØR JOACHIM KNUDSEN 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 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   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   6.3% 10.0% 6.9% 7.5% 5.7% 4.0% 13.1% 12.8%   Credit score (0-100)   39 26 35 31 40 49 18 18   Credit rating   BBB BB BBB BB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 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 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   753 873 686 618 491 462 0.0 0.0   EBITDA   -65.0 211 98.0 71.0 175 142 0.0 0.0   EBIT   -148 165 52.0 61.0 159 128 0.0 0.0   Pre-tax profit (PTP)   -170.0 148.0 35.0 47.0 141.0 105.1 0.0 0.0   Net earnings   -135.0 114.0 27.0 35.0 109.0 81.1 0.0 0.0   Pre-tax profit without non-rec. items   -170 148 35.0 47.0 141 105 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   125 78.0 32.0 22.0 6.0 225 0.0 0.0   Shareholders equity total   86.0 200 226 261 370 451 401 401   Interest-bearing liabilities   253 229 226 0.0 173 161 0.0 0.0   Balance sheet total (assets)   612 618 725 353 653 806 401 401   Net Debt   253 229 226 0.0 173 161 -401 -401     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   753 873 686 618 491 462 0.0 0.0   Gross profit growth   -16.3% 15.9% -21.4% -9.9% -20.6% -5.9% -100.0% 0.0%   Employees   2 2 2 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -50.0% 0.0% -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)   612 618 725 353 653 806 401 401   Balance sheet change%   -28.5% 1.0% 17.3% -51.3% 85.0% 23.5% -50.2% 0.0%   Added value   -65.0 211.0 98.0 71.0 169.0 141.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -109 -93 -92 -20 -32 206 -225 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 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 (%)   -19.7% 18.9% 7.6% 9.9% 32.4% 27.8% 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 %   -20.2% 26.8% 7.7% 11.3% 31.6% 17.6% 0.0% 0.0%   ROI %   -35.0% 43.0% 11.8% 17.1% 39.6% 22.2% 0.0% 0.0%   ROE %   -88.2% 79.7% 12.7% 14.4% 34.5% 19.8% 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 %   14.1% 32.4% 31.2% 73.9% 56.7% 56.0% 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, %   -389.2% 108.5% 230.6% 0.0% 98.9% 113.8% 0.0% 0.0%   Gearing %   294.2% 114.5% 100.0% 0.0% 46.8% 35.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.1% 7.1% 7.5% 12.4% 20.8% 13.9% 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   0.9 1.0 1.0 1.7 1.7 1.6 0.0 0.0   Current Ratio   0.9 1.0 1.0 1.7 1.7 1.6 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   -61.0 -18.0 18.0 63.0 188.0 228.6 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   -33 106 49 36 169 142 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -33 106 49 36 175 142 0 0   EBIT / employee   -74 83 26 31 159 128 0 0   Net earnings / employee   -68 57 14 18 109 81 0 0