Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CAG INVEST 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  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   7.7% 3.6% 5.3% 3.1% 4.5% 4.2% 12.0% 11.7%   Credit score (0-100)   33 53 41 56 46 48 20 20   Credit rating   BB BBB BBB BBB BBB BBB 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)  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   -150 -8.0 280 563 643 212 0.0 0.0   EBITDA   -453 -313 -24.6 258 339 -61.9 0.0 0.0   EBIT   -453 -313 -24.6 258 339 -61.9 0.0 0.0   Pre-tax profit (PTP)   612.0 1,280.0 11.4 256.3 159.3 15.9 0.0 0.0   Net earnings   705.0 1,339.0 11.4 222.7 92.6 37.1 0.0 0.0   Pre-tax profit without non-rec. items   612 1,280 11.4 256 159 15.9 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,521 3,752 3,638 3,641 3,623 3,540 1,955 1,955   Interest-bearing liabilities   0.0 0.0 14.2 814 706 981 0.0 0.0   Balance sheet total (assets)   2,537 6,817 4,792 4,650 4,531 4,597 1,955 1,955   Net Debt   -79.0 -7.0 -80.9 797 698 955 -1,955 -1,955     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   -150 -8.0 280 563 643 212 0.0 0.0   Gross profit growth   0.0% 94.7% 0.0% 101.0% 14.3% -67.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   2,537 6,817 4,792 4,650 4,531 4,597 1,955 1,955   Balance sheet change%   -22.0% 168.7% -29.7% -3.0% -2.6% 1.5% -57.5% 0.0%   Added value   -453.0 -313.0 -24.6 258.1 338.6 -61.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 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 2.0 -1.0 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 (%)   302.0% 3,912.5% -8.8% 45.9% 52.7% -29.1% 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 %   22.8% 28.9% 0.9% 7.9% 4.6% 1.3% 0.0% 0.0%   ROI %   26.2% 43.1% 1.5% 9.2% 4.8% 1.4% 0.0% 0.0%   ROE %   32.5% 42.7% 0.3% 6.1% 2.6% 1.0% 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 %   99.4% 55.0% 75.9% 78.3% 80.0% 77.0% 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, %   17.4% 2.2% 329.2% 308.7% 206.2% -1,543.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.4% 22.4% 19.5% 27.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.4% 0.0% 610.3% 28.5% 7.0% 5.2% 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   156.7 1.8 0.3 0.1 0.1 0.1 0.0 0.0   Current Ratio   156.7 1.8 0.3 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   79.0 7.0 95.1 17.0 7.3 25.4 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   2,491.0 2,470.0 -768.4 -882.0 -772.9 -977.5 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   -453 -313 -25 258 339 -62 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -453 -313 -25 258 339 -62 0 0   EBIT / employee   -453 -313 -25 258 339 -62 0 0   Net earnings / employee   705 1,339 11 223 93 37 0 0