Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KJAERSGAARD 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   12.1% 4.8% 2.8% 7.3% 5.6% 7.5% 16.1% 16.1%   Credit score (0-100)   21 46 59 32 40 31 11 11   Credit rating   BB BBB BBB BBB BBB 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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   176 605 407 10.6 14.3 -3.7 0.0 0.0   EBITDA   86.4 296 25.3 -17.6 14.3 -3.7 0.0 0.0   EBIT   79.9 296 25.3 -17.6 14.3 -3.7 0.0 0.0   Pre-tax profit (PTP)   29.1 260.9 20.2 -15.9 13.9 -85.2 0.0 0.0   Net earnings   11.6 203.1 12.5 7.4 10.5 -66.8 0.0 0.0   Pre-tax profit without non-rec. items   30.2 261 20.2 -15.9 13.9 -85.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -18.0 185 198 205 215 149 109 109   Interest-bearing liabilities   1.6 11.0 11.0 11.0 5.5 15.0 0.0 0.0   Balance sheet total (assets)   44.5 490 296 229 246 193 109 109   Net Debt   -11.1 -334 -54.6 -40.3 0.8 4.1 -109 -109     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   176 605 407 10.6 14.3 -3.7 0.0 0.0   Gross profit growth   157.4% 242.6% -32.7% -97.4% 35.1% 0.0% 0.0% 0.0%   Employees   0 0 1 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)   45 490 296 229 246 193 109 109   Balance sheet change%   -51.9% 999.6% -39.6% -22.6% 7.4% -21.3% -43.8% 0.0%   Added value   86.4 296.4 25.3 -17.6 14.3 -3.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -13 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   45.3% 49.0% 6.2% -166.4% 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 %   32.1% 97.8% 6.4% -5.5% 6.0% -37.5% 0.0% 0.0%   ROI %   237.5% 273.2% 12.5% -6.8% 6.5% -42.8% 0.0% 0.0%   ROE %   16.9% 176.8% 6.5% 3.7% 5.0% -36.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -28.8% 37.8% 66.8% 89.6% 87.7% 76.9% 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, %   -12.9% -112.8% -215.5% 229.1% 5.8% -111.4% 0.0% 0.0%   Gearing %   -8.8% 5.9% 5.6% 5.4% 2.6% 10.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -4.3% 145.5% 46.2% 13.4% 4.6% 29.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.3 1.5 2.6 7.8 6.7 3.3 0.0 0.0   Current Ratio   0.3 1.5 2.6 7.8 6.7 3.3 0.0 0.0   Cash and cash equivalent   12.7 345.4 65.6 51.3 4.7 10.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -44.3 163.5 157.6 158.0 169.1 103.4 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 25 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 25 0 0 0 0 0   EBIT / employee   0 0 25 0 0 0 0 0   Net earnings / employee   0 0 12 0 0 0 0 0