Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kronow Invest ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.0% 1.7% 1.7% 1.4% 1.3% 2.2% 9.1% 9.1%   Credit score (0-100)   0 74 73 77 80 65 27 27   Credit rating   N/A A A A A BBB BB BB   Credit limit (kDKK)   0.0 0.8 1.2 12.1 28.0 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 450 500 550 300 500 500 500   Gross profit   0.0 445 493 539 278 497 0.0 0.0   EBITDA   0.0 445 493 539 278 497 0.0 0.0   EBIT   0.0 445 493 539 278 497 0.0 0.0   Pre-tax profit (PTP)   0.0 386.2 448.6 500.9 323.4 580.3 0.0 0.0   Net earnings   0.0 386.2 448.6 500.9 323.4 580.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 386 449 501 323 580 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 711 936 1,323 1,528 1,987 1,937 1,937   Interest-bearing liabilities   0.0 389 164 1.0 351 1.0 0.0 0.0   Balance sheet total (assets)   0.0 1,450 1,450 1,674 1,879 1,988 1,937 1,937   Net Debt   0.0 389 164 -223 -78.4 -517 -1,937 -1,937     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 450 500 550 300 500 500 500   Net sales growth   0.0% 0.0% 11.1% 10.0% -45.5% 66.7% 0.0% 0.0%   Gross profit   0.0 445 493 539 278 497 0.0 0.0   Gross profit growth   0.0% 0.0% 10.9% 9.3% -48.5% 79.0% -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)   0 1,450 1,450 1,674 1,879 1,988 1,937 1,937   Balance sheet change%   0.0% 0.0% 0.0% 15.4% 12.3% 5.8% -2.6% 0.0%   Added value   0.0 444.7 493.3 538.9 277.5 496.8 0.0 0.0   Added value %   0.0% 98.8% 98.7% 98.0% 92.5% 99.4% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 1.0 2.0 -1.0 1.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   0.0% 98.8% 98.7% 98.0% 92.5% 99.4% 0.0% 0.0%   EBIT %   0.0% 98.8% 98.7% 98.0% 92.5% 99.4% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 85.8% 89.7% 91.1% 107.8% 116.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 85.8% 89.7% 91.1% 107.8% 116.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 85.8% 89.7% 91.1% 107.8% 116.1% 0.0% 0.0%   ROA %   0.0% 30.7% 34.0% 34.5% 19.2% 30.2% 0.0% 0.0%   ROI %   0.0% 30.7% 34.0% 34.5% 19.2% 30.2% 0.0% 0.0%   ROE %   0.0% 54.3% 54.5% 44.3% 22.7% 33.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 49.1% 64.6% 79.0% 81.3% 99.9% 100.0% 100.0%   Relative indebtedness %   0.0% 164.2% 102.7% 63.8% 117.0% 0.2% 0.0% 0.0%   Relative net indebtedness %   0.0% 164.2% 102.7% 23.1% -26.1% -103.3% -387.3% -387.3%   Net int. bear. debt to EBITDA, %   0.0% 87.4% 33.2% -41.3% -28.2% -104.0% 0.0% 0.0%   Gearing %   0.0% 54.7% 17.5% 0.1% 23.0% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 30.1% 16.2% 46.2% 10.0% 1.7% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 218.9 1.2 507.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 218.9 1.2 507.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 223.7 429.4 517.6 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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% 40.7% 143.1% 103.5% 387.3% 387.3%   Net working capital   0.0 -388.7 -163.7 23.6 -334.2 20.9 0.0 0.0   Net working capital %   0.0% -86.4% -32.7% 4.3% -111.4% 4.2% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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