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  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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   1.8% 1.5% 1.4% 1.3% 1.1% 1.3% 8.3% 8.1%   Credit score (0-100)   73 76 77 79 82 80 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   4.5 37.9 74.4 135.5 372.1 128.9 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   13,558 12,807 12,667 14,326 15,058 12,718 0.0 0.0   EBITDA   571 1,528 2,172 2,521 2,335 1,007 0.0 0.0   EBIT   254 1,221 1,892 2,162 1,989 574 0.0 0.0   Pre-tax profit (PTP)   215.1 1,189.7 1,879.9 2,145.7 1,823.0 571.8 0.0 0.0   Net earnings   165.5 926.9 1,460.8 1,661.9 1,418.4 441.2 0.0 0.0   Pre-tax profit without non-rec. items   215 1,190 1,880 2,146 1,823 572 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   1,762 1,635 3,605 4,355 5,622 5,596 0.0 0.0   Shareholders equity total   4,431 5,357 5,818 6,980 7,399 6,840 5,840 5,840   Interest-bearing liabilities   1,872 494 1,504 2,215 2,941 3,632 0.0 0.0   Balance sheet total (assets)   11,379 11,466 11,939 14,769 15,743 15,656 5,840 5,840   Net Debt   1,858 -479 1,493 2,201 2,917 3,615 -5,840 -5,840     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   13,558 12,807 12,667 14,326 15,058 12,718 0.0 0.0   Gross profit growth   3.9% -5.5% -1.1% 13.1% 5.1% -15.5% -100.0% 0.0%   Employees   35 31 26 26 29 26 0 0   Employee growth %   2.9% -11.4% -16.1% 0.0% 11.5% -10.3% -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)   11,379 11,466 11,939 14,769 15,743 15,656 5,840 5,840   Balance sheet change%   -23.9% 0.8% 4.1% 23.7% 6.6% -0.6% -62.7% 0.0%   Added value   570.6 1,527.7 2,171.8 2,521.0 2,348.5 1,006.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -238 -434 1,691 390 921 -459 -5,596 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  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 (%)   1.9% 9.5% 14.9% 15.1% 13.2% 4.5% 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 %   2.5% 10.9% 16.4% 16.4% 13.2% 4.3% 0.0% 0.0%   ROI %   4.3% 17.7% 24.8% 19.1% 16.2% 6.3% 0.0% 0.0%   ROE %   3.6% 18.9% 26.1% 26.0% 19.7% 6.2% 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 %   38.9% 46.7% 48.7% 62.9% 47.0% 43.7% 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, %   325.6% -31.3% 68.7% 87.3% 124.9% 359.0% 0.0% 0.0%   Gearing %   42.3% 9.2% 25.9% 31.7% 39.8% 53.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 4.3% 3.8% 2.4% 7.3% 3.1% 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   1.4 1.8 1.5 3.8 1.3 1.1 0.0 0.0   Current Ratio   1.7 2.2 1.8 4.5 1.5 1.4 0.0 0.0   Cash and cash equivalent   14.7 972.3 11.8 14.3 24.0 17.6 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   3,935.8 5,264.8 3,789.2 8,082.7 3,355.8 2,638.6 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   16 49 84 97 81 39 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   16 49 84 97 81 39 0 0   EBIT / employee   7 39 73 83 69 22 0 0   Net earnings / employee   5 30 56 64 49 17 0 0