CVR number 31787041
Industry 702000

CAIROSCONSULT A/S

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  5.2% 3.6% 5.5% 4.6% 4.4%  
Credit score (0-100)  42 51 41 45 47  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Gross profit  4,046 3,907 4,658 3,599 3,975  
EBITDA  1,331 873 1,329 308 668  
EBIT  1,331 873 1,329 308 668  
Pre-tax profit (PTP)  1,318.1 858.1 1,313.8 300.3 660.8  
Net earnings  1,026.4 666.0 1,022.3 228.5 516.7  
Pre-tax profit without non-rec. items  1,318 858 1,314 300 661  
 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  1,527 1,393 1,816 1,044 1,061  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  2,802 2,479 2,781 2,202 2,027  
Net Debt  -2,002 -1,731 -2,240 -1,007 -1,451  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  4,046 3,907 4,658 3,599 3,975  
Gross profit growth  -7.9% -3.4% 19.2% -22.7% 10.5%  
Employees  5 5 5 5 5  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  2,802 2,479 2,781 2,202 2,027  
Balance sheet change%  15.6% -11.5% 12.2% -20.8% -7.9%  
Added value  1,331.2 873.5 1,328.8 308.0 667.7  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  32.9% 22.4% 28.5% 8.6% 16.8%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  51.0% 33.1% 50.5% 12.4% 31.6%  
ROI %  92.2% 59.8% 82.8% 21.6% 63.5%  
ROE %  71.1% 45.6% 63.7% 16.0% 49.1%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  61.1% 59.9% 67.9% 57.4% 58.4%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -150.4% -198.2% -168.6% -326.9% -217.3%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  2.8 2.6 3.2 2.7 2.6  
Current Ratio  2.1 2.2 2.8 1.8 2.0  
Cash and cash equivalent  2,001.7 1,731.1 2,240.2 1,006.6 1,450.7  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  1,459.1 1,325.0 1,745.6 966.4 982.6  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  266 175 266 62 134  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  266 175 266 62 134  
EBIT / employee  266 175 266 62 134  
Net earnings / employee  205 133 204 46 103