Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KRONBACK 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.0% 1.0%   Bankruptcy risk   2.9% 2.5% 1.1% 2.3% 1.2% 1.6% 8.3% 8.1%   Credit score (0-100)   60 63 83 63 82 73 30 30   Credit rating   BBB BBB A BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 115.2 0.2 292.7 20.2 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   2,285 2,177 3,744 10,015 5,261 2,383 0.0 0.0   EBITDA   1,060 904 2,334 8,394 3,452 517 0.0 0.0   EBIT   808 648 1,536 8,208 2,850 375 0.0 0.0   Pre-tax profit (PTP)   679.3 522.5 1,446.0 8,169.6 2,839.1 364.9 0.0 0.0   Net earnings   528.5 404.2 1,119.1 6,359.0 2,204.2 277.8 0.0 0.0   Pre-tax profit without non-rec. items   679 523 1,446 8,170 2,839 365 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   45.5 48.0 80.8 91.6 220 376 0.0 0.0   Shareholders equity total   650 1,055 2,174 8,383 9,322 9,482 9,048 9,048   Interest-bearing liabilities   1,091 880 579 46.4 41.4 67.0 0.0 0.0   Balance sheet total (assets)   4,765 5,006 4,323 10,762 10,365 10,280 9,048 9,048   Net Debt   1,091 880 575 -578 -661 -841 -9,048 -9,048     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   2,285 2,177 3,744 10,015 5,261 2,383 0.0 0.0   Gross profit growth   8.0% -4.7% 72.0% 167.5% -47.5% -54.7% -100.0% 0.0%   Employees   2 2 2 2 2 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)   4,765 5,006 4,323 10,762 10,365 10,280 9,048 9,048   Balance sheet change%   -14.7% 5.1% -13.6% 149.0% -3.7% -0.8% -12.0% 0.0%   Added value   1,059.8 904.3 2,334.4 8,393.7 3,036.1 517.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -457 -500 -1,551 -331 -1,011 -46 -616 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   35.4% 29.8% 41.0% 82.0% 54.2% 15.7% 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 %   15.6% 13.3% 32.9% 108.8% 27.0% 3.6% 0.0% 0.0%   ROI %   26.2% 21.2% 52.4% 141.6% 31.6% 4.0% 0.0% 0.0%   ROE %   136.8% 47.4% 69.3% 120.5% 24.9% 3.0% 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 %   13.7% 21.1% 50.3% 77.9% 89.9% 92.2% 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, %   102.9% 97.3% 24.6% -6.9% -19.1% -162.6% 0.0% 0.0%   Gearing %   167.7% 83.4% 26.6% 0.6% 0.4% 0.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.4% 12.7% 12.3% 12.2% 25.3% 21.6% 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   0.3 0.3 0.2 2.7 3.3 2.1 0.0 0.0   Current Ratio   1.0 1.1 1.7 4.5 10.1 13.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 3.8 624.0 702.3 908.3 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   47.7 168.2 1,305.5 7,624.6 8,849.8 8,907.7 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   530 452 1,167 4,197 1,518 259 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   530 452 1,167 4,197 1,726 259 0 0   EBIT / employee   404 324 768 4,104 1,425 187 0 0   Net earnings / employee   264 202 560 3,179 1,102 139 0 0