Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CENTO A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.3% 4.6% 3.7% 8.2% 1.8% 2.3% 8.4% 8.4%   Credit score (0-100)   56 46 50 29 71 65 29 29   Credit rating   BBB BBB BBB BB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 10.9 0.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,794 2,968 4,754 3,789 8,286 10,631 0.0 0.0   EBITDA   1,035 1,597 2,710 305 4,276 5,577 0.0 0.0   EBIT   1,035 1,597 2,710 305 4,276 5,577 0.0 0.0   Pre-tax profit (PTP)   1,047.5 1,584.1 2,673.8 331.5 4,336.2 5,715.3 0.0 0.0   Net earnings   815.3 1,229.2 2,084.8 256.9 3,376.9 4,629.9 0.0 0.0   Pre-tax profit without non-rec. items   1,047 1,584 2,674 332 4,336 5,715 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   408 285 472 351 266 125 0.0 0.0   Shareholders equity total   3,066 4,295 6,380 6,387 9,394 13,599 12,529 12,529   Interest-bearing liabilities   0.0 0.0 0.0 0.0 24.1 42.9 0.0 0.0   Balance sheet total (assets)   5,188 12,619 18,640 19,869 21,479 38,223 12,529 12,529   Net Debt   -2,735 -5,082 -5,096 -4,453 -9,417 -17,194 -12,529 -12,529     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,794 2,968 4,754 3,789 8,286 10,631 0.0 0.0   Gross profit growth   19.4% 6.2% 60.2% -20.3% 118.7% 28.3% -100.0% 0.0%   Employees   6 7 0 0 0 0 0 0   Employee growth %   20.0% 16.7% -100.0% 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)   5,188 12,619 18,640 19,869 21,479 38,223 12,529 12,529   Balance sheet change%   -43.9% 143.3% 47.7% 6.6% 8.1% 78.0% -67.2% 0.0%   Added value   1,035.2 1,597.4 2,710.3 305.1 4,276.3 5,576.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   177 -123 187 -121 -85 -140 -125 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   37.0% 53.8% 57.0% 8.1% 51.6% 52.5% 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 %   14.5% 18.1% 17.3% 1.9% 21.0% 19.1% 0.0% 0.0%   ROI %   36.8% 41.5% 46.8% 5.4% 48.2% 41.1% 0.0% 0.0%   ROE %   29.6% 33.4% 39.1% 4.0% 42.8% 40.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   59.1% 34.0% 34.2% 32.1% 43.7% 35.6% 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, %   -264.2% -318.1% -188.0% -1,459.4% -220.2% -308.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.3% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 77.5% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.3 1.5 1.5 1.5 2.1 1.7 0.0 0.0   Current Ratio   2.3 1.5 1.5 1.5 2.1 1.7 0.0 0.0   Cash and cash equivalent   2,734.9 5,081.5 5,095.7 4,452.6 9,440.8 17,236.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,618.3 4,324.9 6,367.7 6,188.5 10,972.9 16,116.6 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   173 228 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   173 228 0 0 0 0 0 0   EBIT / employee   173 228 0 0 0 0 0 0   Net earnings / employee   136 176 0 0 0 0 0 0