Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

COLOR LINE. DANMARK A/S 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   1.4% 1.4% 1.0% 1.3% 2.8% 1.1% 4.4% 4.3%   Credit score (0-100)   80 79 87 79 59 82 47 48   Credit rating   A A A A BBB A BBB BBB   Credit limit (mDKK)   0.7 0.7 4.3 1.0 0.0 3.3 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   875 913 318 348 840 841 841 841   Gross profit   81.0 92.2 66.9 57.6 79.4 98.0 0.0 0.0   EBITDA   8.8 14.7 2.7 3.7 8.8 21.6 0.0 0.0   EBIT   0.5 6.2 -7.2 -5.6 -0.3 12.3 0.0 0.0   Pre-tax profit (PTP)   2.8 5.8 -10.7 -9.2 -4.3 5.6 0.0 0.0   Net earnings   2.2 1.5 -8.8 -7.6 -3.6 4.4 0.0 0.0   Pre-tax profit without non-rec. items   2.8 5.8 -10.7 -9.2 -4.3 5.6 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   77.5 97.7 89.4 81.0 74.5 70.3 0.0 0.0   Shareholders equity total   68.0 69.5 60.7 53.0 49.4 53.8 48.8 48.8   Interest-bearing liabilities   89.8 80.8 87.7 98.0 56.7 48.8 0.0 0.0   Balance sheet total (assets)   305 293 193 212 232 226 48.8 48.8   Net Debt   82.7 74.1 80.7 89.9 46.0 23.5 -46.9 -46.9     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   875 913 318 348 840 841 841 841   Net sales growth   0.5% 4.3% -65.2% 9.7% 141.2% 0.1% 0.0% 0.0%   Gross profit   81.0 92.2 66.9 57.6 79.4 98.0 0.0 0.0   Gross profit growth   4.0% 13.8% -27.4% -14.0% 37.9% 23.4% -100.0% 0.0%   Employees   145 158 137 109 134 140 0 0   Employee growth %   -0.7% 9.0% -13.3% -20.4% 22.9% 4.5% -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)   305 293 193 212 232 226 49 49   Balance sheet change%   17.4% -3.7% -34.2% 9.9% 9.4% -2.8% -78.4% 0.0%   Added value   8.8 14.7 2.7 3.7 9.0 21.6 0.0 0.0   Added value %   1.0% 1.6% 0.9% 1.1% 1.1% 2.6% 0.0% 0.0%   Investments   5 11 -19 -19 -16 -14 -70 0   Net sales trend   2.0 3.0 -1.0 1.0 2.0 3.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 -3.0 1.0 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 %   1.0% 1.6% 0.9% 1.1% 1.0% 2.6% 0.0% 0.0%   EBIT %   0.1% 0.7% -2.3% -1.6% -0.0% 1.5% 0.0% 0.0%   EBIT to gross profit (%)   0.6% 6.7% -10.7% -9.8% -0.4% 12.5% 0.0% 0.0%   Net Earnings %   0.2% 0.2% -2.8% -2.2% -0.4% 0.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   1.2% 1.1% 0.4% 0.5% 0.6% 1.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.3% 0.6% -3.4% -2.6% -0.5% 0.7% 0.0% 0.0%   ROA %   1.6% 2.4% -2.9% -1.1% 4.9% 12.8% 0.0% 0.0%   ROI %   3.3% 4.5% -4.5% -1.5% 8.4% 27.8% 0.0% 0.0%   ROE %   3.3% 2.1% -13.5% -13.4% -7.1% 8.5% 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 %   22.3% 23.7% 31.4% 25.0% 21.3% 23.8% 100.0% 100.0%   Relative indebtedness %   26.5% 23.8% 41.1% 45.7% 21.7% 20.2% 0.0% 0.0%   Relative net indebtedness %   25.7% 23.0% 38.8% 43.4% 20.4% 17.2% -5.6% -5.6%   Net int. bear. debt to EBITDA, %   937.0% 504.2% 2,947.9% 2,445.4% 525.5% 108.5% 0.0% 0.0%   Gearing %   132.0% 116.3% 144.6% 184.8% 114.9% 90.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 1.7% 4.5% 7.4% 19.6% 45.1% 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   0.8 0.7 0.4 0.5 0.5 0.6 0.0 0.0   Current Ratio   1.1 1.0 0.9 0.9 0.9 0.9 0.0 0.0   Cash and cash equivalent   7.1 6.7 7.0 8.1 10.7 25.4 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)   8.8 8.2 25.9 30.3 19.0 14.3 0.0 0.0   Trade creditors turnover (days)   932.1 777.7 229.6 580.6 710.9 806.8 0.0 0.0   Current assets / Net sales %   25.1% 20.8% 31.2% 36.6% 18.4% 18.3% 5.6% 5.6%   Net working capital   21.7 2.1 -5.4 -15.1 -17.1 -9.4 0.0 0.0   Net working capital %   2.5% 0.2% -1.7% -4.3% -2.0% -1.1% 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   6 6 2 3 6 6 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