Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Korsgade 8 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4% 0.4%   Bankruptcy risk   2.3% 1.2% 1.8% 2.5% 4.8% 3.4% 11.6% 11.4%   Credit score (0-100)   66 83 72 61 44 53 21 21   Credit rating   BBB A A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 28.8 0.8 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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   47.6 187 196 228 213 105 0.0 0.0   EBITDA   47.6 187 963 228 349 169 0.0 0.0   EBIT   77.6 665 580 228 281 137 0.0 0.0   Pre-tax profit (PTP)   30.5 527.1 -29.2 136.5 -276.9 69.4 0.0 0.0   Net earnings   23.9 410.7 -12.4 106.5 -208.5 54.2 0.0 0.0   Pre-tax profit without non-rec. items   30.5 527 -29.2 136 -277 69.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   1,768 5,345 3,577 3,577 1,782 1,782 0.0 0.0   Shareholders equity total   602 1,013 1,000 1,107 898 952 852 852   Interest-bearing liabilities   1,067 2,457 1,371 1,531 1,684 1,384 0.0 0.0   Balance sheet total (assets)   1,819 7,206 6,098 5,762 4,985 3,338 852 852   Net Debt   1,065 2,370 1,262 1,501 213 1,378 -852 -852     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   47.6 187 196 228 213 105 0.0 0.0   Gross profit growth   0.0% 293.5% 5.0% 16.1% -6.6% -50.8% -100.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,819 7,206 6,098 5,762 4,985 3,338 852 852   Balance sheet change%   40.5% 296.2% -15.4% -5.5% -13.5% -33.0% -74.5% 0.0%   Added value   77.6 664.7 963.4 228.0 281.2 169.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   525 3,577 -2,151 0 -1,863 -32 -1,782 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   163.1% 355.2% 295.1% 100.0% 132.1% 130.8% 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 %   5.0% 15.7% 1.4% 4.6% -2.7% 3.8% 0.0% 0.0%   ROI %   5.2% 15.9% 1.4% 6.4% -5.4% 6.4% 0.0% 0.0%   ROE %   6.0% 50.9% -1.2% 10.1% -20.8% 5.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   33.1% 14.1% 16.4% 19.2% 18.0% 28.5% 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, %   2,239.4% 1,266.5% 131.0% 658.1% 61.0% 813.5% 0.0% 0.0%   Gearing %   177.3% 242.6% 137.1% 138.4% 187.5% 145.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 10.2% 6.4% 9.6% 8.1% 5.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.6 0.7 2.5 2.1 4.5 2.8 0.0 0.0   Current Ratio   0.6 0.7 2.5 2.1 4.5 2.8 0.0 0.0   Cash and cash equivalent   2.1 86.5 108.7 30.6 1,471.1 5.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   -29.9 -62.1 518.3 371.0 1,471.6 687.4 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   78 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   48 0 0 0 0 0 0 0   EBIT / employee   78 0 0 0 0 0 0 0   Net earnings / employee   24 0 0 0 0 0 0 0