Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KRONJYLLANDS TAGTEKNIK 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   11.7% 12.1% 11.3% 15.5% 15.4% 12.0% 19.7% 19.7%   Credit score (0-100)   22 19 20 12 12 20 6 6   Credit rating   BB BB BB BB BB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   977 1,130 735 1,243 730 1,255 0.0 0.0   EBITDA   1.6 267 -175 182 -29.9 329 0.0 0.0   EBIT   -45.0 196 -261 106 -83.6 265 0.0 0.0   Pre-tax profit (PTP)   -47.0 188.3 -268.1 90.5 -131.0 220.5 0.0 0.0   Net earnings   -36.7 141.9 -209.8 63.9 -131.6 195.8 0.0 0.0   Pre-tax profit without non-rec. items   -47.0 188 -268 90.5 -131 221 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   377 322 310 289 228 433 0.0 0.0   Shareholders equity total   173 315 106 169 37.9 234 109 109   Interest-bearing liabilities   40.3 8.3 0.0 0.0 308 315 0.0 0.0   Balance sheet total (assets)   570 1,117 846 676 618 1,102 109 109   Net Debt   8.9 -494 -179 -144 307 314 -109 -109     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   977 1,130 735 1,243 730 1,255 0.0 0.0   Gross profit growth   43.6% 15.7% -35.0% 69.1% -41.3% 72.0% -100.0% 0.0%   Employees   4 3 3 4 4 4 0 0   Employee growth %   33.3% -25.0% 0.0% 33.3% 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)   570 1,117 846 676 618 1,102 109 109   Balance sheet change%   28.4% 95.9% -24.2% -20.1% -8.5% 78.3% -90.1% 0.0%   Added value   1.6 266.7 -175.0 181.6 -8.0 328.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   29 -125 -98 -96 -115 142 -433 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 -1.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   -4.6% 17.3% -35.5% 8.5% -11.5% 21.1% 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 %   -8.9% 23.2% -26.6% 14.0% -12.9% 31.0% 0.0% 0.0%   ROI %   -21.0% 68.7% -113.1% 77.6% -32.3% 57.9% 0.0% 0.0%   ROE %   -19.1% 58.1% -99.7% 46.5% -126.9% 144.2% 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 %   30.4% 28.2% 12.5% 25.1% 6.1% 21.2% 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, %   564.3% -185.1% 102.1% -79.3% -1,026.4% 95.6% 0.0% 0.0%   Gearing %   23.2% 2.6% 0.0% 0.0% 812.2% 134.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.9% 30.2% 178.3% 0.0% 31.0% 14.8% 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   0.3 0.8 0.5 0.4 0.4 0.6 0.0 0.0   Current Ratio   0.5 1.0 0.7 0.8 0.8 0.8 0.0 0.0   Cash and cash equivalent   31.4 502.0 178.8 144.0 1.0 1.0 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   -203.2 24.6 -204.4 -119.9 -91.7 -134.4 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 89 -58 45 -2 82 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 89 -58 45 -7 82 0 0   EBIT / employee   -11 65 -87 27 -21 66 0 0   Net earnings / employee   -9 47 -70 16 -33 49 0 0