Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Krudtteltet.dk 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.4%   Bankruptcy risk   15.1% 7.3% 9.0% 13.3% 14.4% 1.8% 8.2% 6.2%   Credit score (0-100)   15 35 28 17 14 71 29 38   Credit rating   BB BBB BB BB BB A BB BBB   Credit limit (kDKK)   -0.0 0.0 0.0 0.0 0.0 1.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 1,742 425 -1,748 1,580 3,871 0.0 0.0   EBITDA   -5.6 1,742 314 -1,978 -76.7 2,077 0.0 0.0   EBIT   -5.6 1,637 108 -2,187 -297 1,882 0.0 0.0   Pre-tax profit (PTP)   0.0 1,636.6 2.9 -2,198.3 -469.5 1,578.9 0.0 0.0   Net earnings   0.0 1,268.8 0.5 -2,151.5 32.0 1,176.3 0.0 0.0   Pre-tax profit without non-rec. items   -75.6 1,637 2.9 -2,199 -470 1,579 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 268 246 109 40.0 3.1 0.0 0.0   Shareholders equity total   -75.6 1,593 1,594 1,007 1,039 2,215 1,815 1,815   Interest-bearing liabilities   0.0 0.0 0.0 2.0 393 259 0.0 0.0   Balance sheet total (assets)   47.5 13,201 19,414 3,327 3,928 6,905 1,815 1,815   Net Debt   0.0 -541 -2,275 -673 143 146 -1,029 -1,029     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 1,742 425 -1,748 1,580 3,871 0.0 0.0   Gross profit growth   0.0% 0.0% -75.6% 0.0% 0.0% 145.1% -100.0% 0.0%   Employees   0 0 1 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -100.0% 0.0%   Employee expenses   0.0 0.0 -111.4 -230.3 0.0 0.0 0.0 0.0   Balance sheet total (assets)   47 13,201 19,414 3,327 3,928 6,905 1,815 1,815   Balance sheet change%   0.0% 27,697.3% 47.1% -82.9% 18.0% 75.8% -73.7% 0.0%   Added value   -5.6 1,741.9 425.3 -1,747.6 -88.4 2,077.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 1,490 -368 -626 -251 -392 -3 0   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 2.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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% 94.0% 25.5% 125.1% -18.8% 48.6% 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 %   -4.5% 24.6% 0.7% -19.2% -12.4% 30.8% 0.0% 0.0%   ROI %   0.0% 200.8% 6.6% -165.5% -41.8% 92.3% 0.0% 0.0%   ROE %   0.0% 154.7% 0.0% -165.5% 3.1% 72.3% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   -61.4% 12.1% 8.2% 29.8% 26.4% 32.1% 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, %   0.0% -31.1% -724.8% 34.0% -186.0% 7.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.2% 37.9% 11.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 1,206.0% 10.3% 28.2% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.4 1.0 1.0 0.4 0.3 0.1 0.0 0.0   Current Ratio   0.4 1.0 1.0 0.6 0.7 1.1 0.0 0.0   Cash and cash equivalent   0.0 541.1 2,275.0 675.1 250.6 113.2 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -75.6 35.7 531.5 -772.5 -834.1 686.9 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 425 -1,748 -88 1,039 0 0   Employee expenses / employee   0 0 -111 -230 0 0 0 0   EBITDA / employee   0 0 314 -1,978 -77 1,039 0 0   EBIT / employee   0 0 108 -2,187 -297 941 0 0   Net earnings / employee   0 0 1 -2,152 32 588 0 0