Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A/S KNUD KNUDSEN. IKAST 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   2.3% 1.1% 0.8% 0.8% 0.7% 0.7% 8.1% 8.1%   Credit score (0-100)   67 84 92 92 95 92 30 30   Credit rating   BBB A AA AA AA AA BB BB   Credit limit (kDKK)   0.2 233.5 780.8 798.6 1,017.2 1,022.7 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   13,045 13,558 12,807 12,667 14,326 15,058 0.0 0.0   EBITDA   1,357 571 1,528 2,172 2,521 2,335 0.0 0.0   EBIT   1,086 254 1,221 1,892 2,162 1,989 0.0 0.0   Pre-tax profit (PTP)   1,008.2 215.1 1,189.7 1,879.9 2,145.7 1,823.0 0.0 0.0   Net earnings   786.0 165.5 926.9 1,460.8 1,661.9 1,418.4 0.0 0.0   Pre-tax profit without non-rec. items   1,008 215 1,190 1,880 2,146 1,823 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   1,684 1,762 1,635 3,605 4,355 5,622 0.0 0.0   Shareholders equity total   4,765 4,431 5,357 5,818 6,980 7,399 5,399 5,399   Interest-bearing liabilities   3,153 1,872 494 1,504 2,215 2,941 0.0 0.0   Balance sheet total (assets)   14,955 11,379 11,466 11,939 14,769 15,743 5,399 5,399   Net Debt   3,135 1,858 -479 1,493 2,201 2,917 -5,399 -5,399     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   13,045 13,558 12,807 12,667 14,326 15,058 0.0 0.0   Gross profit growth   310.1% 3.9% -5.5% -1.1% 13.1% 5.1% -100.0% 0.0%   Employees   34 35 31 26 26 29 0 0   Employee growth %   36.0% 2.9% -11.4% -16.1% 0.0% 11.5% -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)   14,955 11,379 11,466 11,939 14,769 15,743 5,399 5,399   Balance sheet change%   43.3% -23.9% 0.8% 4.1% 23.7% 6.6% -65.7% 0.0%   Added value   1,357.4 570.6 1,527.7 2,171.8 2,441.7 2,334.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -128 -238 -434 1,691 390 921 -5,622 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 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 (%)   8.3% 1.9% 9.5% 14.9% 15.1% 13.2% 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 %   8.7% 2.5% 10.9% 16.4% 16.4% 13.2% 0.0% 0.0%   ROI %   15.7% 4.3% 17.7% 24.8% 19.1% 13.4% 0.0% 0.0%   ROE %   18.0% 3.6% 18.9% 26.1% 26.0% 19.7% 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 %   31.9% 38.9% 46.7% 48.7% 62.9% 63.5% 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, %   231.0% 325.6% -31.3% 68.7% 87.3% 124.9% 0.0% 0.0%   Gearing %   66.2% 42.3% 9.2% 25.9% 31.7% 39.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 4.3% 4.3% 3.8% 2.4% 7.3% 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   1.3 1.4 1.8 1.5 3.8 3.2 0.0 0.0   Current Ratio   1.4 1.7 2.2 1.8 4.5 3.8 0.0 0.0   Cash and cash equivalent   18.2 14.7 972.3 11.8 14.3 24.0 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   3,844.0 3,935.8 5,264.8 3,789.2 8,082.7 7,448.0 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   40 16 49 84 94 81 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   40 16 49 84 97 81 0 0   EBIT / employee   32 7 39 73 83 69 0 0   Net earnings / employee   23 5 30 56 64 49 0 0