Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KARNOV GROUP DENMARK A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

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

1.0 Bankruptcy Risk  2018 N/A 2019 N/A 2020 N/A 2021 N/A 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% 1.9% 1.9%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.6% 0.6% 1.7% 1.7%   Credit score (0-100)   0 0 0 0 97 95 73 73   Credit rating   N/A N/A N/A N/A AA AA A A   Credit limit (mDKK)   0.0 0.0 0.0 0.0 36.5 28.8 0.2 0.2   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 332 334 334 334   Gross profit   0.0 0.0 0.0 0.0 222 238 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 111 129 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 37.3 64.3 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 31.9 56.7 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 15.5 34.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 31.9 56.7 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 30.2 26.7 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 284 205 195 195   Interest-bearing liabilities   0.0 0.0 0.0 0.0 140 108 199 199   Balance sheet total (assets)   0.0 0.0 0.0 0.0 658 582 394 394   Net Debt   0.0 0.0 0.0 0.0 77.0 62.8 199 199     See the entire balance sheet 1.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 332 334 334 334   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.7% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 222 238 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 7.0% -100.0% 0.0%   Employees   0 0 0 0 142 139 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -2.1% -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 0 0 0 658 582 394 394   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% -11.6% -32.3% 0.0%   Added value   0.0 0.0 0.0 0.0 37.3 129.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 11.3% 38.7% 0.0% 0.0%   Investments   0 0 0 0 400 -118 -27 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 33.5% 38.7% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 11.3% 19.2% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% 16.8% 27.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 4.7% 10.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 26.9% 29.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 9.6% 17.0% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% 5.8% 10.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 9.6% 17.8% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 5.4% 13.9% 0.0% 0.0%   1.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 39.7% 34.9% 49.5% 49.5%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 128.9% 113.0% 59.6% 59.6%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 110.0% 99.3% 59.6% 59.6%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 69.3% 48.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 49.2% 52.9% 102.2% 102.2%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 9.0% 7.4% 0.0% 0.0%   1.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.4 0.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.4 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 62.9 45.6 0.0 0.0   1.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 17.6 22.9 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% 36.1% 31.4% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 0.0 -154.3 -142.0 -99.6 -99.6   Net working capital %   0.0% 0.0% 0.0% 0.0% -46.5% -42.5% -29.8% -29.8%   1.0 Employee efficiency  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 2 2 0 0   Added value / employee   0 0 0 0 0 1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 1 1 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0