Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KARINS KØRESKOLE 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 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% 2.0% 2.0%   Bankruptcy risk   5.6% 3.2% 8.8% 11.3% 11.5% 6.4% 15.4% 15.4%   Credit score (0-100)   42 57 28 20 20 36 13 13   Credit rating   BBB 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 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   515 491 273 230 425 509 0.0 0.0   EBITDA   169 138 -14.4 -81.7 177 193 0.0 0.0   EBIT   141 104 -47.8 -115 151 188 0.0 0.0   Pre-tax profit (PTP)   141.3 104.3 -48.4 -115.6 150.3 191.9 0.0 0.0   Net earnings   110.2 81.3 -37.7 -85.0 82.8 149.5 0.0 0.0   Pre-tax profit without non-rec. items   141 104 -48.4 -116 150 192 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   139 133 100 66.7 40.3 34.7 0.0 0.0   Shareholders equity total   223 304 96.4 11.4 94.2 244 119 119   Interest-bearing liabilities   0.0 28.6 22.3 30.5 0.0 32.9 0.0 0.0   Balance sheet total (assets)   390 470 222 137 200 411 119 119   Net Debt   -192 -303 -93.9 -4.2 -118 -340 -119 -119     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   515 491 273 230 425 509 0.0 0.0   Gross profit growth   15.5% -4.7% -44.4% -15.7% 84.7% 19.8% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   390 470 222 137 200 411 119 119   Balance sheet change%   35.9% 20.5% -52.8% -38.0% 45.5% 105.6% -71.1% 0.0%   Added value   169.0 137.6 -14.4 -81.7 184.0 193.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -55 -39 -67 -67 -53 -11 -35 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 -1.0 -2.0 1.0 2.0 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 (%)   27.4% 21.3% -17.5% -50.0% 35.5% 36.9% 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 %   41.7% 24.3% -13.8% -64.1% 89.4% 62.9% 0.0% 0.0%   ROI %   82.5% 36.9% -20.9% -143.3% 221.5% 103.5% 0.0% 0.0%   ROE %   65.7% 30.9% -18.9% -157.8% 156.9% 88.5% 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 %   57.1% 64.7% 43.5% 8.3% 47.2% 59.3% 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, %   -113.7% -220.2% 650.3% 5.1% -66.9% -175.9% 0.0% 0.0%   Gearing %   0.0% 9.4% 23.1% 268.5% 0.0% 13.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.2% 2.1% 2.6% 0.0% 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   1.5 2.1 1.0 0.6 1.5 2.3 0.0 0.0   Current Ratio   1.5 2.1 1.0 0.6 1.5 2.3 0.0 0.0   Cash and cash equivalent   192.2 331.6 116.2 34.7 118.4 373.1 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   88.9 176.1 -3.7 -55.4 53.9 209.1 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   169 138 -14 -82 184 193 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   169 138 -14 -82 177 193 0 0   EBIT / employee   141 104 -48 -115 151 188 0 0   Net earnings / employee   110 81 -38 -85 83 150 0 0