Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Karsten Jensen Transport 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.6%   Bankruptcy risk   7.3% 8.1% 3.3% 9.2% 4.7% 7.7% 21.2% 17.5%   Credit score (0-100)   35 32 56 27 44 31 4 9   Credit rating   BBB BB BBB BB BBB BB B B   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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   128 377 506 701 744 817 0.0 0.0   EBITDA   128 256 612 255 220 50.2 0.0 0.0   EBIT   124 61.8 385 -262 108 -18.1 0.0 0.0   Pre-tax profit (PTP)   131.5 76.7 411.7 -275.9 94.1 -38.0 0.0 0.0   Net earnings   102.3 21.3 319.5 -250.4 90.6 -37.0 0.0 0.0   Pre-tax profit without non-rec. items   132 76.7 412 -276 94.1 -38.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   10.4 134 545 536 461 405 0.0 0.0   Shareholders equity total   273 295 614 364 454 417 17.3 17.3   Interest-bearing liabilities   4.8 34.8 175 374 345 81.5 0.0 0.0   Balance sheet total (assets)   369 716 1,802 1,604 1,803 1,454 17.3 17.3   Net Debt   2.6 16.3 172 343 340 81.5 -17.3 -17.3     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   128 377 506 701 744 817 0.0 0.0   Gross profit growth   403.9% 195.5% 34.2% 38.5% 6.1% 9.9% -100.0% 0.0%   Employees   0 1 1 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 0.0% 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)   369 716 1,802 1,604 1,803 1,454 17 17   Balance sheet change%   70.5% 93.7% 151.8% -11.0% 12.4% -19.4% -98.8% 0.0%   Added value   127.7 256.2 612.2 254.5 624.1 50.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6 -70 182 -525 -187 -124 -405 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   97.5% 16.4% 75.9% -37.3% 14.5% -2.2% 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 %   45.6% 13.9% 33.0% -15.4% 6.3% -1.1% 0.0% 0.0%   ROI %   56.6% 24.5% 56.5% -25.1% 12.2% -2.8% 0.0% 0.0%   ROE %   46.0% 7.5% 70.3% -51.2% 22.1% -8.5% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   74.0% 41.2% 34.1% 22.7% 25.2% 28.7% 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, %   2.0% 6.4% 28.1% 134.9% 154.1% 162.3% 0.0% 0.0%   Gearing %   1.7% 11.8% 28.5% 102.8% 75.9% 19.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.5% -6.6% 3.1% 5.1% 3.8% 9.4% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   3.8 1.4 1.1 0.6 0.7 0.5 0.0 0.0   Current Ratio   3.8 1.4 1.1 0.6 0.7 0.5 0.0 0.0   Cash and cash equivalent   2.2 18.4 2.9 30.7 5.2 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   265.2 166.0 120.1 -291.7 -303.6 -450.4 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 256 612 127 312 25 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 256 612 127 110 25 0 0   EBIT / employee   0 62 385 -131 54 -9 0 0   Net earnings / employee   0 21 319 -125 45 -19 0 0