Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kenn Bødker Drift 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 N/A 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% 1.6% 1.6%   Bankruptcy risk   0.0% 1.0% 1.8% 3.1% 4.5% 2.2% 6.1% 6.1%   Credit score (0-100)   0 87 72 55 46 64 38 38   Credit rating   N/A A A BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.0 919.9 2.0 0.0 0.0 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 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   0.0 3,712 4,039 3,133 3,042 3,881 0.0 0.0   EBITDA   0.0 756 647 580 -47.6 978 0.0 0.0   EBIT   0.0 -55.6 -25.3 -93.2 -721 305 0.0 0.0   Pre-tax profit (PTP)   0.0 277.0 33.0 -121.8 -773.8 317.5 0.0 0.0   Net earnings   0.0 215.0 24.7 -98.3 -607.3 243.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 277 33.0 -122 -774 317 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 5,004 127 86.1 45.2 4.4 0.0 0.0   Shareholders equity total   0.0 15,173 2,816 1,518 910 1,153 1,113 1,113   Interest-bearing liabilities   0.0 0.0 237 1,208 1,574 223 152 152   Balance sheet total (assets)   0.0 17,280 5,569 4,767 4,009 3,831 1,266 1,266   Net Debt   0.0 -8,183 -32.4 -33.8 465 -819 152 152     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 3,712 4,039 3,133 3,042 3,881 0.0 0.0   Gross profit growth   0.0% 0.0% 8.8% -22.4% -2.9% 27.6% -100.0% 0.0%   Employees   0 6 6 5 5 5 0 0   Employee growth %   0.0% 0.0% 0.0% -16.7% 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)   0 17,280 5,569 4,767 4,009 3,831 1,266 1,266   Balance sheet change%   0.0% 0.0% -67.8% -14.4% -15.9% -4.5% -67.0% 0.0%   Added value   0.0 756.1 647.0 580.5 -47.6 978.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 7,989 -6,182 -1,347 -1,347 -1,347 -4 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 -3.0 -4.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% -1.5% -0.6% -3.0% -23.7% 7.9% 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 %   0.0% 1.6% 0.4% -1.8% -16.4% 8.9% 0.0% 0.0%   ROI %   0.0% 1.7% 0.5% -2.7% -23.4% 15.3% 0.0% 0.0%   ROE %   0.0% 1.4% 0.3% -4.5% -50.0% 23.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 87.8% 50.6% 31.8% 22.7% 30.1% 88.0% 88.0%   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, %   0.0% -1,082.3% -5.0% -5.8% -976.5% -83.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 8.4% 79.6% 172.9% 19.3% 13.7% 13.7%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 10.6% 4.0% 3.8% 3.3% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 8.9 0.9 0.7 0.6 1.0 0.0 0.0   Current Ratio   0.0 9.1 1.1 0.8 0.8 1.1 0.0 0.0   Cash and cash equivalent   0.0 8,183.3 269.5 1,241.9 1,109.5 1,041.9 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 4,135.0 210.8 -552.6 -627.2 146.7 -76.2 -76.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 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   0 126 108 116 -10 196 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 126 108 116 -10 196 0 0   EBIT / employee   0 -9 -4 -19 -144 61 0 0   Net earnings / employee   0 36 4 -20 -121 49 0 0