Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KRHT HOLDING ApS - Group 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 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Bankruptcy risk for industry   0.6% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6%   Bankruptcy risk   0.0% 0.0% 0.0% 1.3% 2.7% 2.5% 6.1% 6.1%   Credit score (0-100)   0 0 0 82 61 62 37 38   Credit rating   N/A N/A N/A A BBB BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 218.0 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 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 19,778 38,070 35,065 0.0 0.0   EBITDA   0.0 0.0 0.0 1,002 11,306 4,609 0.0 0.0   EBIT   0.0 0.0 0.0 -3,751 4,860 -8,669 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 6,092.0 -10,038.7 -1,724.7 0.0 0.0   Net earnings   0.0 0.0 0.0 6,341.0 -10,365.2 -3,818.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 6,092 -10,039 -1,725 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 0.0 47,079 27,706 17,037 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 13,946 -550 -4,653 -7,327 -7,327   Interest-bearing liabilities   0.0 0.0 0.0 24,712 22,607 33,455 20,294 20,294   Balance sheet total (assets)   0.0 0.0 0.0 160,054 95,073 81,095 12,966 12,966   Net Debt   0.0 0.0 0.0 24,407 21,899 33,090 20,294 20,294     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 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 0.0 0.0 19,778 38,070 35,065 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 92.5% -7.9% -100.0% 0.0%   Employees   0 0 0 52 50 64 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -3.8% 28.0% -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 0 0 160,054 95,073 81,095 12,966 12,966   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -40.6% -14.7% -84.0% 0.0%   Added value   0.0 0.0 0.0 1,002.0 9,613.1 4,609.0 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 86,065 -46,076 -34,118 -17,382 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 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% 0.0% 0.0% -19.0% 12.8% -24.7% 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% 0.0% 0.0% 5.3% 11.6% 0.2% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 8.5% -5.4% 0.3% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 81.8% -20.5% -4.4% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Equity ratio %   0.0% 0.0% 0.0% 10.4% -0.6% -5.4% -36.1% -36.1%   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% 0.0% 0.0% 2,435.8% 193.7% 717.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 177.2% -4,110.0% -719.0% -277.0% -277.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 19.9% 23.4% 6.8% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Quick Ratio   0.0 0.0 0.0 0.5 0.6 0.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.9 0.7 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 305.0 708.5 365.5 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 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 0.0 0.0 -9,648.0 -12,397.3 -26,645.5 -10,146.9 -10,146.9   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 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 19 192 72 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 19 226 72 0 0   EBIT / employee   0 0 0 -72 97 -135 0 0   Net earnings / employee   0 0 0 122 -207 -60 0 0