Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KRAFT BILER HORSENS A/S 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% 3.1% 3.1%   Bankruptcy risk   2.3% 2.6% 1.2% 1.4% 2.6% 1.6% 10.3% 10.3%   Credit score (0-100)   66 62 83 77 61 73 24 24   Credit rating   BBB BBB A A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 92.2 17.0 0.0 4.7 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   1,638 1,413 2,006 1,676 1,613 1,975 0.0 0.0   EBITDA   553 360 964 662 555 902 0.0 0.0   EBIT   553 349 936 634 527 874 0.0 0.0   Pre-tax profit (PTP)   480.5 296.6 899.1 622.9 448.4 715.6 0.0 0.0   Net earnings   374.6 231.2 701.2 485.5 349.8 558.1 0.0 0.0   Pre-tax profit without non-rec. items   481 297 899 623 448 716 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   0.0 126 98.9 71.3 43.7 16.1 0.0 0.0   Shareholders equity total   2,066 1,731 2,232 1,718 1,768 2,326 1,326 1,326   Interest-bearing liabilities   4,022 3,660 547 936 6,316 5,201 0.0 0.0   Balance sheet total (assets)   6,367 5,738 4,145 3,964 8,337 7,854 1,326 1,326   Net Debt   4,022 3,660 547 936 6,316 5,201 -1,326 -1,326     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   1,638 1,413 2,006 1,676 1,613 1,975 0.0 0.0   Gross profit growth   -35.7% -13.7% 41.9% -16.5% -3.8% 22.5% -100.0% 0.0%   Employees   0 0 0 0 0 2 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)   6,367 5,738 4,145 3,964 8,337 7,854 1,326 1,326   Balance sheet change%   -1.2% -9.9% -27.8% -4.4% 110.3% -5.8% -83.1% 0.0%   Added value   553.3 360.1 963.6 661.9 554.8 901.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 115 -55 -55 -55 -55 -16 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 5.0 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 (%)   33.8% 24.7% 46.7% 37.8% 32.7% 44.3% 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 %   8.6% 5.8% 18.9% 15.6% 8.6% 10.8% 0.0% 0.0%   ROI %   9.5% 6.1% 22.8% 23.3% 9.8% 11.2% 0.0% 0.0%   ROE %   15.7% 12.2% 35.4% 24.6% 20.1% 27.3% 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 %   32.4% 30.2% 53.9% 43.3% 21.2% 29.6% 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, %   726.8% 1,016.2% 56.8% 141.5% 1,138.5% 576.7% 0.0% 0.0%   Gearing %   194.7% 211.4% 24.5% 54.5% 357.3% 223.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 1.4% 1.8% 1.5% 2.2% 2.8% 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 0.2 0.1 0.2 0.1 0.1 0.0 0.0   Current Ratio   1.5 1.4 2.1 1.7 1.2 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 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   2,010.6 1,513.6 2,020.0 1,534.6 1,611.1 2,198.0 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 0 0 451 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 451 0 0   EBIT / employee   0 0 0 0 0 437 0 0   Net earnings / employee   0 0 0 0 0 279 0 0