Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CONTURA 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  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% 1.1% 1.1%   Bankruptcy risk   0.6% 0.6% 0.8% 1.5% 0.6% 0.7% 5.3% 5.3%   Credit score (0-100)   97 98 92 74 97 92 42 42   Credit rating   AA AA AA A AA AA BBB BBB   Credit limit (kDKK)   5,372.0 6,311.6 5,840.1 168.6 7,093.7 9,364.9 -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   1,046 1,035 101 -17,517 3,870 -1,033 0.0 0.0   EBITDA   1,046 1,035 101 -17,517 3,870 -1,033 0.0 0.0   EBIT   1,046 1,035 -1,947 -20,264 1,125 -2,648 0.0 0.0   Pre-tax profit (PTP)   5,238.5 6,933.5 2,147.4 -7,879.4 6,907.3 12,280.0 0.0 0.0   Net earnings   8,024.5 9,076.3 5,185.5 -3,224.1 5,822.6 14,770.8 0.0 0.0   Pre-tax profit without non-rec. items   5,239 6,934 2,147 -7,879 6,907 12,280 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   55,280 64,356 69,541 66,317 72,140 105,901 -16,230 -16,230   Interest-bearing liabilities   67,042 80,540 92,606 127,051 134,079 133,366 34,407 34,407   Balance sheet total (assets)   136,709 158,725 176,514 193,543 206,308 241,326 18,177 18,177   Net Debt   67,040 80,536 92,605 127,050 134,078 133,265 34,407 34,407     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   1,046 1,035 101 -17,517 3,870 -1,033 0.0 0.0   Gross profit growth   218.0% -1.1% -90.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 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)   136,709 158,725 176,514 193,543 206,308 241,326 18,177 18,177   Balance sheet change%   33.2% 16.1% 11.2% 9.6% 6.6% 17.0% -92.5% 0.0%   Added value   1,046.1 1,034.8 101.3 -17,517.3 3,871.3 -1,032.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   7,319 9,237 6,490 -966 -1,338 2,348 -34,099 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 -1.0 -2.0 1.0 -1.0 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 (%)   100.0% 100.0% -1,922.4% 115.7% 29.1% 256.4% 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 %   6.5% 6.8% 3.4% -2.5% 5.7% 7.8% 0.0% 0.0%   ROI %   6.5% 6.8% 3.4% -2.5% 5.7% 7.8% 0.0% 0.0%   ROE %   15.7% 15.2% 7.7% -4.7% 8.4% 16.6% 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 %   40.4% 40.5% 39.4% 34.3% 35.0% 43.9% -47.2% -47.2%   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, %   6,408.5% 7,782.6% 91,449.8% -725.3% 3,464.8% -12,905.6% 0.0% 0.0%   Gearing %   121.3% 125.1% 133.2% 191.6% 185.9% 125.9% -212.0% -212.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 4.2% 4.0% 3.0% 3.4% 3.8% 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   0.1 0.2 6.8 1.0 0.1 0.3 0.0 0.0   Current Ratio   0.1 0.2 6.8 1.0 0.1 0.3 0.0 0.0   Cash and cash equivalent   2.1 4.1 1.4 1.7 0.4 100.8 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 67.7 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   -59,838.7 -67,881.6 12,818.4 -192.9 -117,561.9 -81,463.9 -17,203.7 -17,203.7   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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0