Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Knudsen Consulting 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.7% 2.0% 1.3% 3.1% 1.3% 2.3% 8.4% 8.4%   Credit score (0-100)   74 68 78 56 79 65 29 29   Credit rating   A A A BBB A BBB BB BB   Credit limit (kDKK)   17.8 1.6 197.3 0.0 281.7 0.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -39.2 70.4 711 17.5 257 -53.6 0.0 0.0   EBITDA   -39.2 -30.3 407 -300 -219 -529 0.0 0.0   EBIT   -39.2 -30.3 407 -300 -219 -529 0.0 0.0   Pre-tax profit (PTP)   607.7 878.6 2,099.9 -1,849.2 1,187.7 76.1 0.0 0.0   Net earnings   607.7 878.6 1,772.1 -1,853.1 1,187.5 76.1 0.0 0.0   Pre-tax profit without non-rec. items   608 879 2,100 -1,849 1,188 76.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   15,311 16,079 17,760 15,793 16,980 16,946 16,151 16,151   Interest-bearing liabilities   0.0 0.0 0.0 37.5 0.0 0.0 0.0 0.0   Balance sheet total (assets)   15,386 16,157 18,124 15,947 17,185 17,051 16,151 16,151   Net Debt   -14,222 -15,976 -15,582 -13,297 -14,449 -14,452 -16,151 -16,151     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -39.2 70.4 711 17.5 257 -53.6 0.0 0.0   Gross profit growth   -272.6% 0.0% 909.6% -97.5% 1,365.6% 0.0% 0.0% 0.0%   Employees   0 1 1 1 1 1 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)   15,386 16,157 18,124 15,947 17,185 17,051 16,151 16,151   Balance sheet change%   3.4% 5.0% 12.2% -12.0% 7.8% -0.8% -5.3% 0.0%   Added value   -39.2 -30.3 407.0 -300.2 -218.9 -528.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   100.0% -43.0% 57.2% -1,714.2% -85.3% 986.0% 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 %   4.0% 5.7% 12.3% 0.7% 7.2% 1.4% 0.0% 0.0%   ROI %   4.1% 5.7% 12.4% 0.8% 7.3% 0.4% 0.0% 0.0%   ROE %   4.0% 5.6% 10.5% -11.0% 7.2% 0.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   99.5% 99.5% 98.0% 99.0% 98.8% 99.4% 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, %   36,243.5% 52,701.6% -3,828.2% 4,429.9% 6,601.6% 2,733.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.2% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 10,551.1% 13.9% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   192.9 206.7 42.9 86.8 71.3 137.7 0.0 0.0   Current Ratio   192.9 206.7 42.9 86.8 71.3 137.7 0.0 0.0   Cash and cash equivalent   14,221.9 15,976.0 15,582.2 13,334.9 14,449.3 14,451.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   4,047.1 1,173.1 -164.6 -57.9 279.5 23.3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -30 407 -300 -219 -529 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -30 407 -300 -219 -529 0 0   EBIT / employee   0 -30 407 -300 -219 -529 0 0   Net earnings / employee   0 879 1,772 -1,853 1,187 76 0 0