Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CFL CENTER FOR LEDELSE Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 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% 1.5% 1.5%   Bankruptcy risk   6.7% 4.9% 3.7% 2.3% 1.6% 1.7% 6.0% 5.6%   Credit score (0-100)   37 46 52 63 73 72 39 41   Credit rating   BBB BBB BBB BBB A A BBB BBB   Credit limit (mDKK)   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 1.0 Income statement (mDKK)  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   66 64 50 60 70 69 69 69   Gross profit   41.0 39.2 31.4 38.9 42.7 42.4 0.0 0.0   EBITDA   5.0 1.7 0.9 6.7 3.0 2.2 0.0 0.0   EBIT   2.9 0.2 0.3 6.2 2.7 2.1 0.0 0.0   Pre-tax profit (PTP)   2.7 0.2 0.2 6.1 2.6 2.1 0.0 0.0   Net earnings   2.1 0.1 0.2 4.7 2.0 1.7 0.0 0.0   Pre-tax profit without non-rec. items   2.7 0.2 0.2 6.1 2.6 2.1 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   1.6 1.2 0.8 0.4 0.1 0.1 0.0 0.0   Shareholders equity total   -2.7 -2.6 -2.5 2.3 4.3 6.0 6.0 6.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   29.8 27.4 25.2 32.0 33.4 33.2 6.0 6.0   Net Debt   -8.4 -9.4 -10.3 -17.5 -20.6 -19.3 -5.9 -5.9     See the entire balance sheet 1.0 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   66 64 50 60 70 69 69 69   Net sales growth   4.0% -3.4% -21.3% 19.9% 16.1% -1.9% 0.0% 0.0%   Gross profit   41.0 39.2 31.4 38.9 42.7 42.4 0.0 0.0   Gross profit growth   12.6% -4.5% -19.9% 24.1% 9.7% -0.7% -100.0% 0.0%   Employees   52 55 47 42 48 52 0 0   Employee growth %   0.0% 5.8% -14.5% -10.6% 14.3% 8.3% -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)   30 27 25 32 33 33 6 6   Balance sheet change%   -2.5% -8.3% -7.9% 27.1% 4.1% -0.5% -81.9% 0.0%   Added value   5.0 1.7 0.9 6.7 3.2 2.2 0.0 0.0   Added value %   7.5% 2.6% 1.7% 11.1% 4.6% 3.2% 0.0% 0.0%   Investments   -4 -3 -1 -1 -1 0 -0 0   Net sales trend   1.0 -1.0 -2.0 1.0 2.0 -1.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1.0 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 %   7.5% 2.6% 1.7% 11.1% 4.3% 3.2% 0.0% 0.0%   EBIT %   4.4% 0.4% 0.6% 10.2% 3.9% 3.1% 0.0% 0.0%   EBIT to gross profit (%)   7.0% 0.6% 1.0% 15.9% 6.3% 5.0% 0.0% 0.0%   Net Earnings %   3.2% 0.2% 0.3% 7.9% 2.9% 2.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   6.3% 2.5% 1.4% 8.7% 3.4% 2.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   4.0% 0.2% 0.4% 10.1% 3.8% 3.1% 0.0% 0.0%   ROA %   8.5% 0.8% 1.1% 20.7% 8.4% 6.5% 0.0% 0.0%   ROI %   0.0% 44.1% 16.8% 134.9% 40.9% 27.7% 0.0% 0.0%   ROE %   6.9% 0.4% 0.6% 34.5% 61.4% 32.3% 0.0% 0.0%   1.0 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 %   -8.5% -8.9% -9.2% 7.2% 13.0% 18.1% 100.0% 100.0%   Relative indebtedness %   49.2% 46.9% 55.0% 49.3% 41.5% 39.6% 0.0% 0.0%   Relative net indebtedness %   36.6% 32.3% 34.6% 20.3% 12.0% 11.5% -8.6% -8.6%   Net int. bear. debt to EBITDA, %   -167.6% -557.0% -1,196.7% -262.7% -680.7% -878.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1.0 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   0.7 0.8 0.9 1.1 1.1 1.2 0.0 0.0   Current Ratio   0.7 0.8 0.9 1.1 1.1 1.2 0.0 0.0   Cash and cash equivalent   8.4 9.4 10.3 17.5 20.6 19.3 0.0 0.0   1.0 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)   42.0 32.1 31.3 39.5 29.3 31.6 0.0 0.0   Trade creditors turnover (days)   52.3 57.9 61.6 47.3 42.8 46.3 0.0 0.0   Current assets / Net sales %   36.6% 36.2% 42.7% 47.7% 43.3% 43.4% 8.6% 8.6%   Net working capital   -8.3 -5.7 -3.5 3.2 3.9 5.3 0.0 0.0   Net working capital %   -12.6% -8.9% -6.9% 5.3% 5.5% 7.7% 0.0% 0.0%   1.0 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   1 1 1 1 1 1 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