Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KROGÅRDEN ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.2%   Bankruptcy risk   1.9% 4.3% 4.1% 5.2% 9.6% 24.4% 10.8% 4.6%   Credit score (0-100)   71 49 50 43 24 2 22 20   Credit rating   BBB BB BB BB B C B BB   Credit limit (kDKK)   4.0 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)  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -2.1 -5,297 -2,092 360 543 285 0.0 0.0   EBITDA   -1,271 -5,869 -3,659 -597 -952 -91.3 0.0 0.0   EBIT   -1,442 -6,059 -3,839 -747 -1,189 -91.3 0.0 0.0   Pre-tax profit (PTP)   -1,485.2 -6,012.1 -4,093.1 -678.5 -1,155.0 -118.0 0.0 0.0   Net earnings   -1,485.2 -6,012.1 -4,093.1 -678.5 -1,155.0 -118.0 0.0 0.0   Pre-tax profit without non-rec. items   -1,485 -6,012 -4,093 -679 -1,155 -118 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Tangible assets total   8,171 8,031 5,887 4,348 41.9 0.0 0.0 0.0   Shareholders equity total   19,672 13,607 9,461 4,583 3,371 3,196 2,937 2,937   Interest-bearing liabilities   1,835 1,713 1,237 940 856 0.0 0.0 0.0   Balance sheet total (assets)   21,940 15,694 11,068 5,921 4,372 3,292 2,937 2,937   Net Debt   1,348 1,242 -3,475 -482 152 -3,292 -2,937 -2,937     See the entire balance sheet 1000.0 Volume  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e 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   -2.1 -5,297 -2,092 360 543 285 0.0 0.0   Gross profit growth   0.0% -250,359.3% 60.5% 0.0% 50.9% -47.4% -100.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   0.0% -50.0% 0.0% 0.0% 0.0% 0.0% -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)   21,940 15,694 11,068 5,921 4,372 3,292 2,937 2,937   Balance sheet change%   -7.8% -28.5% -29.5% -46.5% -26.2% -24.7% -10.8% 0.0%   Added value   -1,271.3 -5,868.7 -3,658.9 -596.5 -1,038.8 -91.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,967 -330 -2,324 -1,689 -4,543 -42 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e 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 (%)   68,202.2% 114.4% 183.5% -207.8% -219.2% -32.0% 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 %   -6.2% -31.6% -28.7% -7.5% -21.9% -2.3% 0.0% 0.0%   ROI %   -6.3% -32.3% -29.5% -7.8% -23.2% -2.4% 0.0% 0.0%   ROE %   -7.3% -36.1% -35.5% -9.7% -29.0% -3.6% 0.0% 0.0%   1000.0 Solidity  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Equity ratio %   89.7% 86.7% 85.5% 77.4% 77.1% 97.1% 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, %   -106.0% -21.2% 95.0% 80.8% -15.9% 3,607.1% 0.0% 0.0%   Gearing %   9.3% 12.6% 13.1% 20.5% 25.4% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 3.4% 17.3% 4.1% 2.9% 6.5% 0.0% 0.0%   1000.0 Liquidity  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Quick Ratio   1.1 0.9 10.4 3.0 2.3 34.3 0.0 0.0   Current Ratio   18.9 6.9 10.7 3.3 4.3 34.3 0.0 0.0   Cash and cash equivalent   487.6 471.0 4,711.8 1,421.7 704.4 3,291.6 0.0 0.0   1000.0 Capital use efficiency  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e 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   8,702.1 2,969.2 695.0 1,090.4 3,329.2 3,195.9 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  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -636 -5,869 -3,659 -597 -1,039 -91 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -636 -5,869 -3,659 -597 -952 -91 0 0   EBIT / employee   -721 -6,059 -3,839 -747 -1,189 -91 0 0   Net earnings / employee   -743 -6,012 -4,093 -679 -1,155 -118 0 0