Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KRS Trading ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.7% 3.6% 2.4% 3.2% 3.3% 2.5% 10.9% 10.9%   Credit score (0-100)   53 52 62 55 54 62 22 22   Credit rating   BBB BBB BBB BBB BBB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   507 348 560 542 543 708 708 708   Gross profit   507 348 560 542 543 708 0.0 0.0   EBITDA   507 348 560 542 543 708 0.0 0.0   EBIT   507 348 560 542 543 708 0.0 0.0   Pre-tax profit (PTP)   505.2 343.1 549.4 541.8 556.7 728.3 0.0 0.0   Net earnings   505.2 342.5 549.4 541.8 556.7 725.0 0.0 0.0   Pre-tax profit without non-rec. items   505 343 549 542 557 728 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,179 1,466 1,859 2,213 2,711 3,375 2,414 2,414   Interest-bearing liabilities   1.5 1.5 43.8 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,180 1,468 1,903 2,214 2,712 3,379 2,414 2,414   Net Debt   -511 -1,006 -690 -1,003 -1,458 -1,917 -2,414 -2,414     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   507 348 560 542 543 708 708 708   Net sales growth   86.4% -31.4% 60.8% -3.2% 0.2% 30.4% 0.0% 0.0%   Gross profit   507 348 560 542 543 708 0.0 0.0   Gross profit growth   85.4% -31.4% 60.8% -3.2% 0.2% 30.4% -100.0% 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)   1,180 1,468 1,903 2,214 2,712 3,379 2,414 2,414   Balance sheet change%   61.9% 24.3% 29.7% 16.3% 22.5% 24.6% -28.6% 0.0%   Added value   507.5 348.0 559.6 541.6 542.8 707.9 0.0 0.0   Added value %   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   2.0 -1.0 1.0 -1.0 1.0 2.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   EBIT %   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   99.5% 98.4% 98.2% 100.0% 102.6% 102.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   99.5% 98.4% 98.2% 100.0% 102.6% 102.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   99.5% 98.6% 98.2% 100.0% 102.6% 102.9% 0.0% 0.0%   ROA %   53.1% 26.3% 33.2% 26.7% 22.7% 24.0% 0.0% 0.0%   ROI %   53.1% 26.3% 33.2% 26.7% 22.7% 24.0% 0.0% 0.0%   ROE %   53.0% 25.9% 33.0% 26.6% 22.6% 23.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   99.9% 99.9% 97.7% 100.0% 100.0% 99.9% 100.0% 100.0%   Relative indebtedness %   0.3% 0.4% 7.9% 0.0% 0.1% 0.5% 0.0% 0.0%   Relative net indebtedness %   -100.7% -289.2% -123.2% -185.1% -268.5% -270.3% -340.9% -340.9%   Net int. bear. debt to EBITDA, %   -100.7% -289.2% -123.3% -185.1% -268.6% -270.8% 0.0% 0.0%   Gearing %   0.1% 0.1% 2.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   153.1% 322.6% 45.0% 38.3% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   342.2 666.1 16.7 3,741.6 3,082.3 532.7 0.0 0.0   Current Ratio   342.2 666.1 16.7 3,741.6 3,082.3 532.7 0.0 0.0   Cash and cash equivalent   512.7 1,007.9 733.7 1,002.8 1,457.9 1,917.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 %   101.2% 289.6% 131.1% 185.1% 268.6% 270.8% 340.9% 340.9%   Net working capital   511.8 1,006.3 689.7 1,002.5 1,457.5 1,913.5 0.0 0.0   Net working capital %   100.9% 289.2% 123.2% 185.1% 268.5% 270.3% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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