Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KGL PHALAENOPSIS & BREEDING 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  2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   2.3% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.3%   Bankruptcy risk   0.0% 10.7% 10.3% 17.1% 13.8% 9.1% 20.4% 18.1%   Credit score (0-100)   0 25 26 10 17 27 4 7   Credit rating   N/A 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)  2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 177 575 -35.7 168 386 0.0 0.0   EBITDA   0.0 29.5 256 -350 63.9 249 0.0 0.0   EBIT   0.0 -140 86.7 -561 63.9 249 0.0 0.0   Pre-tax profit (PTP)   0.0 -139.4 86.7 -561.1 51.9 228.0 0.0 0.0   Net earnings   0.0 -110.0 66.2 -514.6 51.9 228.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -139 86.7 -561 51.9 228 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 77.8 144 -371 -319 -90.7 -171 -171   Interest-bearing liabilities   0.0 595 560 585 530 354 171 171   Balance sheet total (assets)   0.0 1,750 2,655 2,065 1,449 769 0.0 0.0   Net Debt   0.0 204 392 127 340 -122 171 171     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 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   0.0 177 575 -35.7 168 386 0.0 0.0   Gross profit growth   0.0% 0.0% 224.8% 0.0% 0.0% 129.9% -100.0% 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)   0 1,750 2,655 2,065 1,449 769 0 0   Balance sheet change%   0.0% 0.0% 51.7% -22.2% -29.8% -46.9% -100.0% 0.0%   Added value   0.0 29.5 255.7 -349.7 275.2 248.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 211 -338 -423 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   0.0 -1.0 1.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 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% -78.8% 15.1% 1,571.8% 38.1% 64.4% 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% -8.0% 3.9% -22.0% 3.0% 18.9% 0.0% 0.0%   ROI %   0.0% -18.4% 11.5% -84.0% 11.5% 56.3% 0.0% 0.0%   ROE %   0.0% -141.4% 59.7% -46.6% 3.0% 20.6% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 4.4% 5.4% -15.2% -18.0% -10.5% -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% 693.0% 153.5% -36.3% 531.6% -49.0% 0.0% 0.0%   Gearing %   0.0% 764.9% 388.6% -157.9% -166.3% -389.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 2.2% 4.7% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.8 1.0 0.8 0.8 0.9 0.0 0.0   Current Ratio   0.0 0.9 1.0 0.8 0.8 0.9 0.0 0.0   Cash and cash equivalent   0.0 390.7 167.1 458.3 190.2 475.6 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 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 -218.8 -20.8 -370.6 -318.7 -90.7 -85.4 -85.4   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 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 29 256 -350 275 249 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 29 256 -350 64 249 0 0   EBIT / employee   0 -140 87 -561 64 249 0 0   Net earnings / employee   0 -110 66 -515 52 228 0 0