Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KC FISK & DELIKATESSER 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 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   5.8% 5.8% 5.8% 5.8% 5.8% 5.8% 5.8% 5.8%   Bankruptcy risk   2.0% 1.8% 1.1% 1.8% 3.5% 2.6% 11.8% 11.8%   Credit score (0-100)   71 72 84 71 52 62 20 20   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   0.1 1.5 136.8 1.4 0.0 0.0 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 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,126 1,896 2,086 1,246 831 1,389 0.0 0.0   EBITDA   261 973 879 197 -73.9 52.5 0.0 0.0   EBIT   159 973 879 169 -102 8.5 0.0 0.0   Pre-tax profit (PTP)   158.4 965.4 949.9 33.9 -56.4 17.8 0.0 0.0   Net earnings   158.4 751.7 738.0 18.9 -38.6 7.3 0.0 0.0   Pre-tax profit without non-rec. items   158 965 950 33.9 -56.4 17.8 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 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 87.8 59.4 210 0.0 0.0   Shareholders equity total   334 977 1,661 1,623 884 892 467 467   Interest-bearing liabilities   0.0 42.1 210 161 15.4 5.1 0.0 0.0   Balance sheet total (assets)   599 1,953 2,739 2,162 1,157 1,171 467 467   Net Debt   -446 -1,725 -1,932 -1,375 -697 -684 -467 -467     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 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   1,126 1,896 2,086 1,246 831 1,389 0.0 0.0   Gross profit growth   12.8% 68.3% 10.0% -40.3% -33.3% 67.2% -100.0% 0.0%   Employees   0 0 0 0 0 3 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)   599 1,953 2,739 2,162 1,157 1,171 467 467   Balance sheet change%   25.1% 226.2% 40.2% -21.1% -46.5% 1.2% -60.1% 0.0%   Added value   261.5 972.7 879.1 197.4 -73.9 52.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -158 0 0 59 -57 107 -210 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 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 (%)   14.1% 51.3% 42.1% 13.6% -12.3% 0.6% 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 %   29.6% 76.5% 41.2% 7.0% -3.3% 1.6% 0.0% 0.0%   ROI %   53.4% 144.2% 66.9% 9.4% -4.1% 2.1% 0.0% 0.0%   ROE %   53.2% 114.7% 55.9% 1.2% -3.1% 0.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   55.7% 50.0% 60.7% 75.1% 76.4% 76.2% 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, %   -170.5% -177.3% -219.7% -696.5% 943.8% -1,302.5% 0.0% 0.0%   Gearing %   0.0% 4.3% 12.6% 9.9% 1.7% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 48.2% 13.0% 74.5% 1.1% 7.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.7 1.8 2.4 3.5 3.0 2.9 0.0 0.0   Current Ratio   1.9 1.9 2.4 3.6 3.6 3.1 0.0 0.0   Cash and cash equivalent   445.7 1,766.7 2,141.8 1,535.5 712.8 689.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 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   225.7 271.8 874.0 652.9 617.1 473.3 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 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 18 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 18 0 0   EBIT / employee   0 0 0 0 0 3 0 0   Net earnings / employee   0 0 0 0 0 2 0 0