Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KHAN 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 8.3% 8.3%   Bankruptcy risk   14.5% 4.0% 12.0% 5.7% 11.8% 11.8% 17.5% 17.5%   Credit score (0-100)   16 51 20 39 19 19 9 9   Credit rating   BB BBB BB BBB 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)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -7.0 2,247 782 271 20.6 -6.9 0.0 0.0   EBITDA   -841 1,588 -38.3 271 20.6 -6.9 0.0 0.0   EBIT   -956 1,473 -153 156 20.6 -6.9 0.0 0.0   Pre-tax profit (PTP)   -981.0 1,467.0 -153.2 153.6 20.5 -7.0 0.0 0.0   Net earnings   -981.0 1,467.0 -153.2 153.6 20.5 -7.0 0.0 0.0   Pre-tax profit without non-rec. items   -981 1,467 -153 154 20.5 -7.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   91.0 61.0 30.3 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -1,414 53.0 -100 53.3 73.8 66.8 16.8 16.8   Interest-bearing liabilities   1,647 0.0 520 265 151 581 0.0 0.0   Balance sheet total (assets)   2,237 1,493 880 837 721 721 16.8 16.8   Net Debt   1,430 0.0 252 -150 150 581 -16.8 -16.8     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -7.0 2,247 782 271 20.6 -6.9 0.0 0.0   Gross profit growth   0.0% 0.0% -65.2% -65.3% -92.4% 0.0% 0.0% 0.0%   Employees   0 4 4 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   2,237 1,493 880 837 721 721 17 17   Balance sheet change%   -18.6% -33.3% -41.0% -4.9% -13.9% -0.0% -97.7% 0.0%   Added value   -841.0 1,588.0 -38.3 271.3 135.4 -6.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -230 -229 -231 -230 -423 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   13,657.1% 65.6% -19.6% 57.7% 100.0% 100.0% 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 %   -28.0% 57.3% -12.4% 17.2% 2.6% -1.0% 0.0% 0.0%   ROI %   -116.2% 106.0% -18.5% 37.3% 7.6% -1.6% 0.0% 0.0%   ROE %   -39.4% 128.1% -32.8% 32.9% 32.2% -9.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   -38.7% 12.9% -10.2% 6.4% 10.2% 9.3% 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, %   -170.0% 0.0% -657.2% -55.2% 729.3% -8,414.8% 0.0% 0.0%   Gearing %   -116.5% 0.0% -518.4% 497.2% 204.6% 869.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 0.7% 0.0% 0.7% 0.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.1 0.5 0.3 0.5 1.1 1.1 0.0 0.0   Current Ratio   0.3 0.9 0.3 0.5 1.1 1.1 0.0 0.0   Cash and cash equivalent   217.0 0.0 268.1 414.9 0.5 0.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -2,685.0 -21.0 -637.6 -369.2 73.8 66.8 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 397 -10 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 397 -10 0 0 0 0 0   EBIT / employee   0 368 -38 0 0 0 0 0   Net earnings / employee   0 367 -38 0 0 0 0 0