Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DB KALUNDBORG 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1% 2.1%   Bankruptcy risk   1.8% 2.4% 3.1% 4.1% 5.4% 1.8% 10.6% 10.6%   Credit score (0-100)   73 64 56 48 41 70 23 23   Credit rating   A BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   1.7 0.0 0.0 0.0 0.0 1.7 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   3,793 4,841 5,836 5,803 3,076 3,537 0.0 0.0   EBITDA   1,227 2,017 2,485 2,231 -29.9 1,030 0.0 0.0   EBIT   1,202 2,009 2,485 2,225 -39.5 998 0.0 0.0   Pre-tax profit (PTP)   1,167.8 1,967.6 2,432.5 2,250.0 2.4 1,018.8 0.0 0.0   Net earnings   903.0 1,529.1 1,889.1 1,748.1 1.3 791.6 0.0 0.0   Pre-tax profit without non-rec. items   1,168 1,968 2,432 2,250 2.4 1,019 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   8.4 0.0 0.0 15.1 31.7 0.0 0.0 0.0   Shareholders equity total   1,066 1,133 822 420 422 1,213 680 680   Interest-bearing liabilities   343 286 67.8 0.0 356 382 0.0 0.0   Balance sheet total (assets)   2,952 2,898 3,013 1,998 1,327 2,587 680 680   Net Debt   -1,949 -2,365 -2,710 -817 47.4 -1,131 -680 -680     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   3,793 4,841 5,836 5,803 3,076 3,537 0.0 0.0   Gross profit growth   -16.0% 27.6% 20.6% -0.6% -47.0% 15.0% -100.0% 0.0%   Employees   0 6 6 6 6 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -16.7% -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)   2,952 2,898 3,013 1,998 1,327 2,587 680 680   Balance sheet change%   -13.7% -1.8% 4.0% -33.7% -33.6% 94.9% -73.7% 0.0%   Added value   1,227.1 2,017.0 2,485.3 2,230.5 -33.7 1,030.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -50 -17 0 9 7 -63 0 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 -1.0 1.0 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 (%)   31.7% 41.5% 42.6% 38.3% -1.3% 28.2% 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 %   37.7% 68.7% 84.1% 90.6% 0.6% 53.9% 0.0% 0.0%   ROI %   78.3% 137.7% 186.6% 286.2% 1.8% 88.9% 0.0% 0.0%   ROE %   74.3% 139.1% 193.3% 281.4% 0.3% 96.9% 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 %   36.1% 39.1% 27.3% 21.2% 32.9% 46.9% 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, %   -158.9% -117.2% -109.0% -36.6% -158.4% -109.8% 0.0% 0.0%   Gearing %   32.2% 25.2% 8.2% 0.0% 84.5% 31.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.1% 13.1% 30.1% 56.1% 4.6% 9.5% 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   1.5 1.7 1.5 1.2 1.4 1.8 0.0 0.0   Current Ratio   1.5 1.7 1.5 1.2 1.4 1.8 0.0 0.0   Cash and cash equivalent   2,292.3 2,650.1 2,777.8 817.4 308.7 1,512.7 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   1,020.3 1,165.9 1,049.4 356.8 339.0 1,157.7 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   0 336 414 372 -6 206 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 336 414 372 -5 206 0 0   EBIT / employee   0 335 414 371 -7 200 0 0   Net earnings / employee   0 255 315 291 0 158 0 0