Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K22 Invest 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   4.0% 4.3% 2.3% 2.1% 2.1% 2.1% 8.1% 8.1%   Credit score (0-100)   51 49 65 66 66 66 30 30   Credit rating   BBB BBB BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.2 0.8 1.0 1.0 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   -25.2 -19.2 -20.6 -21.5 -27.9 -19.4 0.0 0.0   EBITDA   -25.2 -19.2 -20.6 -21.5 -27.9 -19.4 0.0 0.0   EBIT   -25.2 -19.2 -20.6 -21.5 -27.9 -19.4 0.0 0.0   Pre-tax profit (PTP)   -584.8 -383.4 121.8 2,168.7 1,663.0 2,629.0 0.0 0.0   Net earnings   -461.7 -440.0 121.8 1,948.3 1,424.8 2,197.7 0.0 0.0   Pre-tax profit without non-rec. items   -585 -378 122 2,169 1,663 2,629 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   10,053 9,505 9,516 11,351 12,661 14,742 14,495 14,495   Interest-bearing liabilities   344 273 2,234 132 156 170 0.0 0.0   Balance sheet total (assets)   10,417 9,823 11,776 11,720 12,894 15,009 14,495 14,495   Net Debt   -5,129 -9,338 1,917 -4,260 -8,718 -10,548 -14,495 -14,495     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   -25.2 -19.2 -20.6 -21.5 -27.9 -19.4 0.0 0.0   Gross profit growth   17.7% 23.8% -7.3% -4.3% -30.1% 30.7% 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)   10,417 9,823 11,776 11,720 12,894 15,009 14,495 14,495   Balance sheet change%   -2.5% -5.7% 19.9% -0.5% 10.0% 16.4% -3.4% 0.0%   Added value   -25.2 -19.2 -20.6 -21.5 -27.9 -19.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 -5.0 -5.0 -5.0 -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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   -5.3% -0.2% 1.7% 18.9% 13.5% 18.9% 0.0% 0.0%   ROI %   -5.3% -0.2% 1.7% 19.1% 13.7% 19.0% 0.0% 0.0%   ROE %   -4.5% -4.5% 1.3% 18.7% 11.9% 16.0% 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 %   96.5% 96.8% 80.8% 96.9% 98.2% 98.2% 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, %   20,384.9% 48,688.6% -9,312.2% 19,834.8% 31,199.0% 54,441.7% 0.0% 0.0%   Gearing %   3.4% 2.9% 23.5% 1.2% 1.2% 1.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.2% 117.3% 4.7% 4.4% -1.8% 4.5% 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   28.2 30.4 5.1 31.3 54.7 77.5 0.0 0.0   Current Ratio   28.2 30.4 5.1 31.3 54.7 77.5 0.0 0.0   Cash and cash equivalent   5,473.2 9,612.0 316.6 4,392.0 8,874.7 10,717.9 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)   290.1 380.6 354.6 339.9 261.2 376.8 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   9,907.9 9,359.9 9,371.1 11,189.7 12,499.7 14,656.3 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