Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KA 79 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% 1.5% 1.5%   Bankruptcy risk   6.6% 29.1% 17.4% 17.0% 16.4% 15.2% 20.2% 20.2%   Credit score (0-100)   38 2 9 9 10 12 6 6   Credit rating   BBB C B BB BB BB B B   Credit limit (kDKK)   0.0 -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)  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   1,402 130 -9.2 -4.6 -4.7 -2.1 0.0 0.0   EBITDA   335 -419 -9.2 -4.6 -4.7 -2.1 0.0 0.0   EBIT   335 -419 -9.2 -4.6 -4.7 -2.1 0.0 0.0   Pre-tax profit (PTP)   327.9 -420.0 -9.2 -5.2 -5.0 -2.1 0.0 0.0   Net earnings   254.1 -420.0 -9.2 -5.2 -5.0 -2.1 0.0 0.0   Pre-tax profit without non-rec. items   328 -420 -9.2 -5.2 -5.0 -2.1 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   448 28.2 19.0 13.7 8.7 6.6 -43.4 -43.4   Interest-bearing liabilities   0.0 0.1 0.1 0.1 1.4 1.7 43.4 43.4   Balance sheet total (assets)   856 55.2 19.1 13.9 10.1 8.3 0.0 0.0   Net Debt   -153 -55.1 -16.7 -3.6 1.4 -6.6 43.4 43.4     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   1,402 130 -9.2 -4.6 -4.7 -2.1 0.0 0.0   Gross profit growth   70.3% -90.7% 0.0% 50.2% -2.9% 55.6% 0.0% 0.0%   Employees   4 4 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   856 55 19 14 10 8 0 0   Balance sheet change%   109.3% -93.6% -65.5% -27.1% -27.5% -17.9% -100.0% 0.0%   Added value   334.6 -419.0 -9.2 -4.6 -4.7 -2.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 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 -1.0 -2.0 -3.0 -4.0 -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 (%)   23.9% -322.1% 100.0% 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 %   52.9% -92.0% -24.9% -27.8% -39.5% -22.9% 0.0% 0.0%   ROI %   104.2% -175.9% -39.0% -27.9% -39.6% -22.9% 0.0% 0.0%   ROE %   79.1% -176.3% -39.2% -32.1% -44.9% -27.5% 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 %   52.4% 51.1% 99.5% 98.8% 86.3% 79.7% -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, %   -45.6% 13.1% 180.7% 79.3% -29.2% 314.1% 0.0% 0.0%   Gearing %   0.0% 0.3% 0.4% 0.6% 15.9% 25.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2,490.0% 15.0% 825.0% 40.8% 0.0% 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   2.1 2.0 214.1 83.2 7.3 4.9 0.0 0.0   Current Ratio   2.1 2.0 214.1 83.2 7.3 4.9 0.0 0.0   Cash and cash equivalent   152.7 55.2 16.8 3.7 0.0 8.3 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   448.2 28.2 19.0 13.7 8.7 6.6 -21.7 -21.7   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   84 -105 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   84 -105 0 0 0 0 0 0   EBIT / employee   84 -105 0 0 0 0 0 0   Net earnings / employee   64 -105 0 0 0 0 0 0