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  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   2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6%   Bankruptcy risk   8.6% 4.9% 9.6% 7.5% 10.4% 4.2% 16.4% 16.1%   Credit score (0-100)   30 45 25 31 23 48 11 11   Credit rating   BB BBB BB BB BB 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   377 506 701 744 817 781 0.0 0.0   EBITDA   256 612 255 220 50.2 365 0.0 0.0   EBIT   61.8 385 -262 108 -18.1 274 0.0 0.0   Pre-tax profit (PTP)   76.7 411.7 -275.9 94.1 -38.0 222.0 0.0 0.0   Net earnings   21.3 319.5 -250.4 90.6 -37.0 184.4 0.0 0.0   Pre-tax profit without non-rec. items   76.7 412 -276 94.1 -38.0 222 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   134 545 536 461 405 332 0.0 0.0   Shareholders equity total   295 614 364 454 417 602 202 202   Interest-bearing liabilities   34.8 175 374 345 81.5 157 0.0 0.0   Balance sheet total (assets)   716 1,802 1,604 1,803 1,454 1,293 202 202   Net Debt   16.3 172 343 340 81.5 26.8 -202 -202     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   377 506 701 744 817 781 0.0 0.0   Gross profit growth   195.5% 34.2% 38.5% 6.1% 9.9% -4.4% -100.0% 0.0%   Employees   1 1 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 100.0% 0.0% 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)   716 1,802 1,604 1,803 1,454 1,293 202 202   Balance sheet change%   93.7% 151.8% -11.0% 12.4% -19.4% -11.1% -84.4% 0.0%   Added value   256.2 612.2 254.5 220.4 94.6 365.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -70 182 -525 -187 -124 -165 -332 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 -1.0 1.0 -1.0 1.0 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 (%)   16.4% 75.9% -37.3% 14.5% -2.2% 35.0% 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 %   13.9% 33.0% -15.4% 6.3% -1.1% 19.9% 0.0% 0.0%   ROI %   24.5% 56.5% -25.1% 12.2% -2.8% 43.5% 0.0% 0.0%   ROE %   7.5% 70.3% -51.2% 22.1% -8.5% 36.2% 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 %   41.2% 34.1% 22.7% 25.2% 28.7% 46.5% 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, %   6.4% 28.1% 134.9% 154.1% 162.3% 7.3% 0.0% 0.0%   Gearing %   11.8% 28.5% 102.8% 75.9% 19.5% 26.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -6.6% 3.1% 5.1% 3.8% 9.4% 43.4% 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   1.4 1.1 0.6 0.7 0.5 0.7 0.0 0.0   Current Ratio   1.4 1.1 0.6 0.7 0.5 0.7 0.0 0.0   Cash and cash equivalent   18.4 2.9 30.7 5.2 0.0 130.2 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   166.0 120.1 -291.7 -303.6 -450.4 -166.5 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   256 612 127 110 47 183 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   256 612 127 110 25 183 0 0   EBIT / employee   62 385 -131 54 -9 137 0 0   Net earnings / employee   21 319 -125 45 -19 92 0 0