Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KN BYG 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 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% 5.0% 5.0%   Bankruptcy risk   5.8% 10.9% 5.0% 4.9% 2.1% 3.2% 10.5% 10.5%   Credit score (0-100)   41 23 43 43 67 55 23 23   Credit rating   BBB BB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.2 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   0 0 0 0 0 0 0 0   Gross profit   5,356 4,588 4,537 3,216 4,203 4,896 0.0 0.0   EBITDA   -275 -771 709 332 186 274 0.0 0.0   EBIT   -286 -782 687 292 144 238 0.0 0.0   Pre-tax profit (PTP)   -330.5 -889.5 618.3 248.7 99.2 191.0 0.0 0.0   Net earnings   -264.4 -698.0 438.0 189.9 76.0 147.4 0.0 0.0   Pre-tax profit without non-rec. items   -330 -890 618 249 99.2 191 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   36.2 25.7 52.9 96.7 49.8 120 0.0 0.0   Shareholders equity total   1,440 742 1,180 1,370 1,446 1,593 1,093 1,093   Interest-bearing liabilities   448 187 767 1,255 1,048 17.2 0.0 0.0   Balance sheet total (assets)   4,953 4,151 4,602 5,301 3,425 4,198 1,093 1,093   Net Debt   373 45.3 669 725 925 -5.9 -1,093 -1,093     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   5,356 4,588 4,537 3,216 4,203 4,896 0.0 0.0   Gross profit growth   -0.4% -14.3% -1.1% -29.1% 30.7% 16.5% -100.0% 0.0%   Employees   17 17 10 6 8 8 0 0   Employee growth %   21.4% 0.0% -41.2% -40.0% 33.3% 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)   4,953 4,151 4,602 5,301 3,425 4,198 1,093 1,093   Balance sheet change%   15.1% -16.2% 10.9% 15.2% -35.4% 22.6% -74.0% 0.0%   Added value   -274.7 -771.0 709.3 332.4 183.8 274.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -9 -21 5 4 -89 33 -120 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 4.0 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 (%)   -5.3% -17.0% 15.1% 9.1% 3.4% 4.9% 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 %   -5.6% -17.1% 15.7% 6.3% 3.4% 6.9% 0.0% 0.0%   ROI %   -13.6% -55.2% 47.6% 13.5% 5.8% 12.8% 0.0% 0.0%   ROE %   -16.8% -64.0% 45.6% 14.9% 5.4% 9.7% 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 %   29.1% 17.9% 25.6% 25.8% 42.2% 38.0% 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, %   -135.8% -5.9% 94.3% 218.0% 497.7% -2.2% 0.0% 0.0%   Gearing %   31.1% 25.2% 65.0% 91.6% 72.5% 1.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   21.7% 35.3% 14.5% 6.0% 4.3% 13.7% 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   1.4 1.2 1.3 1.3 1.7 1.5 0.0 0.0   Current Ratio   1.4 1.2 1.3 1.3 1.7 1.5 0.0 0.0   Cash and cash equivalent   74.9 141.9 98.8 530.5 123.5 23.1 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   1,273.9 586.4 1,022.8 1,141.0 1,378.1 1,411.4 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   -16 -45 71 55 23 34 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -16 -45 71 55 23 34 0 0   EBIT / employee   -17 -46 69 49 18 30 0 0   Net earnings / employee   -16 -41 44 32 10 18 0 0