Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kristianssæde Skov 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   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   1.2% 0.8% 0.6% 0.6% 1.3% 1.0% 7.2% 7.2%   Credit score (0-100)   84 93 96 97 80 84 34 34   Credit rating   A AA AA AA A A BBB BBB   Credit limit (kDKK)   968.4 3,881.5 4,461.3 4,925.3 848.8 2,461.8 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   1,091 306 1,059 875 826 -49.1 0.0 0.0   EBITDA   752 -31.6 733 579 549 -123 0.0 0.0   EBIT   700 -90.3 672 528 506 -166 0.0 0.0   Pre-tax profit (PTP)   -27.4 2,822.1 3,385.4 5,216.9 -450.4 3,997.1 0.0 0.0   Net earnings   -22.8 2,376.1 2,702.2 4,180.3 -269.9 3,183.6 0.0 0.0   Pre-tax profit without non-rec. items   -27.4 2,822 3,385 5,217 -450 3,997 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   29,357 29,341 29,281 28,068 28,025 27,982 0.0 0.0   Shareholders equity total   42,685 44,591 46,823 50,534 49,794 51,177 29,258 29,258   Interest-bearing liabilities   4,279 4,827 4,661 3,957 4,933 532 0.0 0.0   Balance sheet total (assets)   50,024 52,399 54,764 57,747 57,002 54,042 29,258 29,258   Net Debt   4,279 4,827 4,660 3,950 4,933 532 -29,258 -29,258     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   1,091 306 1,059 875 826 -49.1 0.0 0.0   Gross profit growth   1,694.6% -71.9% 246.0% -17.3% -5.6% 0.0% 0.0% 0.0%   Employees   0 0 0 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   50,024 52,399 54,764 57,747 57,002 54,042 29,258 29,258   Balance sheet change%   -1.4% 4.7% 4.5% 5.4% -1.3% -5.2% -45.9% 0.0%   Added value   752.2 -31.6 732.5 578.5 555.9 -123.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -23 -75 -121 -1,263 -86 -85 -20,893 -7,089   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 3.0 -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 (%)   64.2% -29.5% 63.5% 60.3% 61.2% 337.5% 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 %   0.2% 5.8% 6.6% 9.5% 12.9% 11.8% 0.0% 0.0%   ROI %   0.2% 5.9% 6.7% 9.7% -0.6% 7.5% 0.0% 0.0%   ROE %   -0.1% 5.4% 5.9% 8.6% -0.5% 6.3% 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 %   85.3% 85.1% 85.5% 87.5% 87.4% 94.7% 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, %   568.8% -15,294.8% 636.2% 682.8% 899.2% -432.1% 0.0% 0.0%   Gearing %   10.0% 10.8% 10.0% 7.8% 9.9% 1.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 2.9% 3.0% 2.8% 2.7% 5.5% 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   0.1 0.1 0.1 0.1 0.2 0.0 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.1 0.2 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.7 6.9 0.2 0.0 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   -4,695.8 -5,366.3 -5,627.7 -4,575.6 -4,400.1 -885.7 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 0 0 579 556 -123 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 579 549 -123 0 0   EBIT / employee   0 0 0 528 506 -166 0 0   Net earnings / employee   0 0 0 4,180 -270 3,184 0 0