Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K. KNUDSEN 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   5.7% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.7%   Bankruptcy risk   0.0% 1.0% 0.6% 0.5% 0.5% 4.4% 14.9% 11.8%   Credit score (0-100)   0 89 97 99 99 47 13 19   Credit rating   N/A A AA AA AAA BBB BB BB   Credit limit (kDKK)   0.0 1,711.7 2,004.1 1,806.4 2,200.8 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 26,521 16,694 17,823 19,661 18,658 0.0 0.0   EBITDA   0.0 16,589 6,381 6,717 7,859 10,396 0.0 0.0   EBIT   0.0 14,299 3,892 3,957 4,685 7,889 0.0 0.0   Pre-tax profit (PTP)   0.0 14,322.0 3,900.5 3,925.4 4,656.8 8,011.2 0.0 0.0   Net earnings   0.0 11,174.0 3,063.6 3,053.4 3,625.5 6,250.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 14,322 3,901 3,925 4,657 8,011 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 13,451 16,629 16,740 19,388 0.0 0.0 0.0   Shareholders equity total   0.0 15,958 15,022 13,053 16,279 1,530 540 540   Interest-bearing liabilities   0.0 0.0 0.0 708 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 22,732 25,279 23,311 26,261 8,392 540 540   Net Debt   0.0 -476 -1,368 707 -10.7 -8,342 -540 -540     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 26,521 16,694 17,823 19,661 18,658 0.0 0.0   Gross profit growth   0.0% 0.0% -37.1% 6.8% 10.3% -5.1% -100.0% 0.0%   Employees   0 22 22 23 23 17 0 0   Employee growth %   0.0% 0.0% 0.0% 4.5% 0.0% -26.1% -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)   0 22,732 25,279 23,311 26,261 8,392 540 540   Balance sheet change%   0.0% 0.0% 11.2% -7.8% 12.7% -68.0% -93.6% 0.0%   Added value   0.0 16,589.0 6,381.3 6,716.9 7,445.5 10,395.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 7,944 4,398 -2,786 -636 -20,017 -2,124 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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% 53.9% 23.3% 22.2% 23.8% 42.3% 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 %   0.0% 63.1% 16.3% 16.3% 18.9% 46.5% 0.0% 0.0%   ROI %   0.0% 79.2% 22.2% 24.2% 27.4% 80.6% 0.0% 0.0%   ROE %   0.0% 70.0% 19.8% 21.8% 24.7% 70.2% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 70.2% 59.4% 56.0% 62.0% 18.2% 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, %   0.0% -2.9% -21.4% 10.5% -0.1% -80.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 5.4% 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% 9.1% 8.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 2.0 1.0 0.8 0.9 1.2 0.0 0.0   Current Ratio   0.0 2.0 1.0 0.8 0.9 1.2 0.0 0.0   Cash and cash equivalent   0.0 476.0 1,368.3 0.8 10.7 8,342.3 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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   0.0 4,589.0 386.8 -1,743.2 -950.7 1,529.8 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 754 290 292 324 612 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 754 290 292 342 612 0 0   EBIT / employee   0 650 177 172 204 464 0 0   Net earnings / employee   0 508 139 133 158 368 0 0