Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

My Kingdom 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  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   1.2% 1.7% 2.6% 2.0% 2.0% 1.7% 7.7% 7.7%   Credit score (0-100)   83 73 60 68 67 73 32 32   Credit rating   A A BBB A A A BB BB   Credit limit (kDKK)   423.8 20.8 0.1 4.7 4.7 36.8 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   0 0 0 0 0 0 0 0   Gross profit   197 -308 -339 -673 -71.4 -456 0.0 0.0   EBITDA   197 -308 -1,164 -676 -71.4 -474 0.0 0.0   EBIT   197 -308 -1,164 -676 -71.4 -474 0.0 0.0   Pre-tax profit (PTP)   1,598.4 704.5 23,162.0 -1,157.7 150.2 -1,693.1 0.0 0.0   Net earnings   1,565.7 729.1 23,106.4 -446.2 -124.3 -1,583.2 0.0 0.0   Pre-tax profit without non-rec. items   1,598 705 23,162 -1,158 150 -1,693 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 0.0 148 114 344 405 0.0 0.0   Shareholders equity total   18,173 18,619 41,669 41,166 40,791 39,086 31,479 31,479   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 521 0.0 0.0   Balance sheet total (assets)   18,237 18,628 41,706 41,333 41,054 39,638 31,479 31,479   Net Debt   -1,268 -1,797 -25,582 -14,131 -10,490 -8,583 -31,479 -31,479     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   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   197 -308 -339 -673 -71.4 -456 0.0 0.0   Gross profit growth   0.0% 0.0% -9.9% -98.7% 89.4% -538.8% 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)   18,237 18,628 41,706 41,333 41,054 39,638 31,479 31,479   Balance sheet change%   4.7% 2.1% 123.9% -0.9% -0.7% -3.5% -20.6% 0.0%   Added value   196.6 -308.3 -1,163.9 -676.4 -71.4 -473.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 148 -34 420 -129 -405 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 -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 %   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% 343.5% 100.5% 100.0% 103.8% 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 %   9.2% 3.8% 78.9% 9.0% 0.7% -1.8% 0.0% 0.0%   ROI %   9.3% 3.8% 78.9% 9.0% 0.7% -1.8% 0.0% 0.0%   ROE %   8.9% 4.0% 76.7% -1.1% -0.3% -4.0% 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 %   99.6% 100.0% 99.9% 99.6% 99.4% 98.6% 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, %   -645.4% 582.9% 2,198.0% 2,089.1% 14,685.3% 1,811.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 1.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 369.0% 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   143.0 1,077.4 787.7 94.6 67.3 31.3 0.0 0.0   Current Ratio   154.2 1,077.4 787.7 94.6 67.3 31.3 0.0 0.0   Cash and cash equivalent   1,268.5 1,796.8 25,582.3 14,131.3 10,489.7 9,103.2 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   9,776.4 8,055.9 8,100.9 5,444.6 6,999.0 7,787.9 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  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