Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

C.L. MONTAGE 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 2018/12 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% 3.9%   Bankruptcy risk   1.3% 1.2% 1.1% 0.9% 1.9% 1.9% 11.8% 9.3%   Credit score (0-100)   81 83 84 89 69 68 20 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   47.7 87.6 131.2 344.1 1.0 0.8 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   2,669 2,737 2,419 2,861 2,818 2,209 0.0 0.0   EBITDA   779 701 549 951 268 197 0.0 0.0   EBIT   514 432 287 759 26.5 -1.6 0.0 0.0   Pre-tax profit (PTP)   509.9 411.2 277.0 752.6 18.5 2.0 0.0 0.0   Net earnings   390.2 322.2 215.1 597.5 10.7 -1.3 0.0 0.0   Pre-tax profit without non-rec. items   510 411 277 753 18.5 2.0 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   713 953 1,301 1,621 1,499 1,300 0.0 0.0   Shareholders equity total   2,265 2,479 2,583 3,068 2,964 2,845 2,643 2,643   Interest-bearing liabilities   0.0 75.3 123 41.2 87.8 87.8 0.0 0.0   Balance sheet total (assets)   3,416 3,345 3,456 4,035 3,687 3,325 2,643 2,643   Net Debt   -1,673 -1,581 -635 -938 -1,116 -826 -2,643 -2,643     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   2,669 2,737 2,419 2,861 2,818 2,209 0.0 0.0   Gross profit growth   28.3% 2.5% -11.6% 18.2% -1.5% -21.6% -100.0% 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 -2,036.0 -1,870.7 -1,910.0 -2,549.7 -2,011.7 0.0 0.0   Balance sheet total (assets)   3,416 3,345 3,456 4,035 3,687 3,325 2,643 2,643   Balance sheet change%   18.8% -2.1% 3.3% 16.8% -8.6% -9.8% -20.5% 0.0%   Added value   778.5 2,737.1 2,419.3 2,860.7 2,767.8 2,208.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -263 -30 87 128 -364 -397 -1,300 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 -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 (%)   19.3% 15.8% 11.8% 26.5% 0.9% -0.1% 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 %   16.3% 12.8% 8.4% 20.3% 0.7% 0.1% 0.0% 0.0%   ROI %   24.0% 17.9% 10.9% 26.1% 0.9% 0.1% 0.0% 0.0%   ROE %   18.4% 13.6% 8.5% 21.1% 0.4% -0.0% 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 %   66.3% 74.1% 74.7% 76.0% 80.4% 85.6% 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, %   -214.9% -225.6% -115.8% -98.6% -415.9% -419.7% 0.0% 0.0%   Gearing %   0.0% 3.0% 4.8% 1.3% 3.0% 3.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 54.2% 9.7% 7.9% 12.4% 0.1% 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   2.4 2.8 2.4 2.4 2.7 3.6 0.0 0.0   Current Ratio   2.4 2.8 2.4 2.4 2.9 3.9 0.0 0.0   Cash and cash equivalent   1,673.4 1,656.8 758.6 979.0 1,204.1 913.8 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 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   1,563.6 1,529.0 1,261.5 1,329.1 1,340.8 1,413.9 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 2018/12 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