Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KUKKERBAKKEN 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   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   0.8% 1.1% 0.8% 0.7% 0.7% 0.7% 6.6% 6.6%   Credit score (0-100)   92 84 92 93 94 92 36 36   Credit rating   A A AA AA AA AA BBB BBB   Credit limit (kDKK)   566.1 423.6 987.1 982.0 1,227.7 1,459.4 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   327 2,401 81.5 118 132 176 0.0 0.0   EBITDA   327 2,401 -118 118 132 176 0.0 0.0   EBIT   76.7 2,074 -118 118 132 176 0.0 0.0   Pre-tax profit (PTP)   1,028.0 3,234.9 1,173.9 823.0 2,000.4 1,737.5 0.0 0.0   Net earnings   995.3 2,743.5 838.1 827.3 2,074.8 1,651.0 0.0 0.0   Pre-tax profit without non-rec. items   1,028 3,235 1,174 823 2,000 1,738 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   3,795 1,200 5,200 5,200 5,200 5,200 0.0 0.0   Shareholders equity total   6,795 9,403 10,103 10,789 12,721 14,225 12,927 12,927   Interest-bearing liabilities   11.1 11.1 2,362 2,362 2,362 2,370 0.0 0.0   Balance sheet total (assets)   6,901 9,942 12,753 13,217 15,167 16,677 12,927 12,927   Net Debt   -797 -5,981 -2,253 -2,868 -3,708 -5,578 -12,927 -12,927     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   327 2,401 81.5 118 132 176 0.0 0.0   Gross profit growth   -2.8% 635.2% -96.6% 44.9% 12.2% 33.0% -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)   6,901 9,942 12,753 13,217 15,167 16,677 12,927 12,927   Balance sheet change%   8.9% 44.1% 28.3% 3.6% 14.8% 10.0% -22.5% 0.0%   Added value   326.6 2,401.4 -118.5 118.1 132.5 176.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -500 -2,923 4,000 0 0 0 -5,200 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 3.0 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 (%)   23.5% 86.3% -145.3% 100.0% 100.0% 100.0% 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 %   16.2% 38.6% 10.8% 7.9% 18.5% 11.5% 0.0% 0.0%   ROI %   16.6% 40.0% 11.2% 8.1% 18.6% 11.6% 0.0% 0.0%   ROE %   15.6% 33.9% 8.6% 7.9% 17.7% 12.3% 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 %   98.5% 94.6% 79.2% 81.6% 83.9% 85.3% 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, %   -244.0% -249.1% 1,901.5% -2,428.7% -2,798.5% -3,166.6% 0.0% 0.0%   Gearing %   0.2% 0.1% 23.4% 21.9% 18.6% 16.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   401.9% 154.2% 4.3% 8.9% 26.7% 4.1% 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   20.4 13.8 21.4 87.8 77.7 97.5 0.0 0.0   Current Ratio   20.4 13.8 21.4 87.8 77.7 97.5 0.0 0.0   Cash and cash equivalent   808.0 5,992.2 4,615.1 5,230.0 6,069.6 7,948.0 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   1,313.6 6,306.2 4,596.2 1,473.7 2,741.3 5,649.1 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   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