Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kageting.dk ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.9%   Bankruptcy risk   54.0% 23.1% 12.1% 9.2% 7.4% 8.2% 10.6% 9.3%   Credit score (0-100)   0 5 21 28 32 29 22 25   Credit rating   C B BB BB BB BB BB BB   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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   -96 -126 278 378 360 401 401 401   Gross profit   -24.0 -66.9 58.6 -33.4 -10.9 58.6 0.0 0.0   EBITDA   31.3 36.8 58.6 -40.9 -21.8 29.8 0.0 0.0   EBIT   31.3 36.8 58.6 -40.9 -21.8 29.8 0.0 0.0   Pre-tax profit (PTP)   31.6 36.8 58.6 -40.9 -21.8 29.8 0.0 0.0   Net earnings   31.6 36.8 58.6 -40.9 -21.8 29.8 0.0 0.0   Pre-tax profit without non-rec. items   31.6 36.8 58.6 -40.9 -21.8 29.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 17.8 0.0 0.0   Shareholders equity total   0.0 -34.3 47.2 271 11.6 40.7 0.0 0.0   Interest-bearing liabilities   0.0 0.0 0.0 791 635 722 255 255   Balance sheet total (assets)   0.0 666 1,071 1,079 647 762 255 255   Net Debt   0.0 30.7 254 1,099 610 590 255 255     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   -96 -126 278 378 360 401 401 401   Net sales growth   0.0% 31.5% -320.8% 36.3% -4.9% 11.4% 0.0% 0.0%   Gross profit   -24.0 -66.9 58.6 -33.4 -10.9 58.6 0.0 0.0   Gross profit growth   0.0% -178.8% 0.0% 0.0% 67.2% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 -7.5 -10.9 -28.8 0.0 0.0   Balance sheet total (assets)   0 666 1,071 1,079 647 762 255 255   Balance sheet change%   0.0% 0.0% 60.7% 0.7% -40.0% 17.9% -66.6% 0.0%   Added value   31.3 36.8 58.6 -33.4 -10.9 58.6 0.0 0.0   Added value %   -32.8% -29.3% 21.1% -8.8% -3.0% 14.6% 0.0% 0.0%   Investments   0 0 242 13 0 18 -18 0   Net sales trend   0.0 1.0 -1.0 1.0 -1.0 1.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A EBITDA %   -32.8% -29.3% 21.1% -10.8% -6.1% 7.4% 0.0% 0.0%   EBIT %   0.0% 0.0% 21.1% -10.8% -6.1% 7.4% 0.0% 0.0%   EBIT to gross profit (%)   -130.7% -55.1% 100.0% 122.3% 199.3% 50.9% 0.0% 0.0%   Net Earnings %   -33.0% -29.3% 21.1% -10.8% -6.1% 7.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -33.0% -29.3% 21.1% -10.8% -6.1% 7.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   -33.0% -29.3% 21.1% -10.8% -6.1% 7.4% 0.0% 0.0%   ROA %   0.0% 5.3% 6.6% -3.8% -2.5% 4.2% 0.0% 0.0%   ROI %   0.0% 0.0% 248.0% -7.4% -2.6% 4.2% 0.0% 0.0%   ROE %   0.0% 5.5% 16.4% -25.7% -15.5% 114.1% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   0.0% -4.9% 4.4% 25.1% 1.8% 5.3% 0.0% 0.0%   Relative indebtedness %   0.0% -557.2% 368.6% 213.5% 176.4% 179.9% 63.6% 63.6%   Relative net indebtedness %   0.0% -581.6% 459.9% 294.8% 169.6% 147.1% 63.6% 63.6%   Net int. bear. debt to EBITDA, %   0.0% 83.3% 433.0% -2,688.6% -2,799.1% 1,979.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 292.3% 5,487.1% 1,774.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.0 0.2 0.3 0.3 0.0 0.2 0.0 0.0   Current Ratio   0.0 1.0 0.8 1.0 0.6 0.7 0.0 0.0   Cash and cash equivalent   0.0 -30.7 -253.6 -307.7 24.8 131.6 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Trade debtors turnover (days)   -0.0 -483.5 675.2 495.4 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 49.6 26.4 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% -529.9% 298.3% 217.6% 108.8% 122.1% 0.0% 0.0%   Net working capital   0.0 -34.3 -195.1 15.6 -243.4 -232.1 -127.5 -127.5   Net working capital %   0.0% 27.3% -70.3% 4.1% -67.6% -57.9% -31.8% -31.8%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0