Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Camper Teknik 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% 2.7% 2.7%   Bankruptcy risk   22.4% 8.5% 6.7% 3.2% 1.3% 3.3% 11.1% 10.8%   Credit score (0-100)   4 30 35 54 79 54 22 23   Credit rating   B BB BBB BBB A BBB BB BB   Credit limit (kDKK)   -0.0 0.0 0.0 0.0 15.2 0.0 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   338 686 1,191 1,959 2,000 1,789 0.0 0.0   EBITDA   -244 254 159 745 566 116 0.0 0.0   EBIT   -244 251 143 728 560 88.7 0.0 0.0   Pre-tax profit (PTP)   -253.8 213.0 139.3 707.6 487.3 24.7 0.0 0.0   Net earnings   -198.0 166.2 108.7 547.6 372.1 19.2 0.0 0.0   Pre-tax profit without non-rec. items   -254 213 139 708 487 24.7 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   0.0 81.2 64.4 47.6 129 102 0.0 0.0   Shareholders equity total   -223 -56.4 52.3 600 857 759 709 709   Interest-bearing liabilities   0.0 0.0 254 718 890 1,122 0.0 0.0   Balance sheet total (assets)   741 1,193 1,317 2,790 2,247 2,423 709 709   Net Debt   -1.0 -293 121 428 889 1,120 -709 -709     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   338 686 1,191 1,959 2,000 1,789 0.0 0.0   Gross profit growth   -45.5% 103.4% 73.6% 64.5% 2.1% -10.6% -100.0% 0.0%   Employees   2 1 2 2 2 3 0 0   Employee growth %   0.0% -50.0% 100.0% 0.0% 0.0% 50.0% -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)   741 1,193 1,317 2,790 2,247 2,423 709 709   Balance sheet change%   201.5% 61.0% 10.3% 111.9% -19.4% 7.8% -70.7% 0.0%   Added value   -244.1 254.1 159.4 745.0 576.9 115.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -42 78 -34 -34 76 -54 -102 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 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 (%)   -72.3% 36.6% 12.0% 37.2% 28.0% 5.0% 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 %   -39.6% 22.7% 11.1% 35.5% 22.2% 3.9% 0.0% 0.0%   ROI %   0.0% 0.0% 92.9% 89.5% 36.4% 5.0% 0.0% 0.0%   ROE %   -40.1% 17.2% 17.5% 167.9% 51.1% 2.4% 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 %   -23.1% -4.5% 4.0% 21.5% 38.9% 31.3% 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, %   0.4% -115.5% 76.0% 57.5% 157.1% 968.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 486.1% 119.8% 103.8% 147.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.6% 4.2% 9.1% 6.7% 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   0.2 0.3 0.3 0.3 0.2 0.1 0.0 0.0   Current Ratio   0.8 0.9 1.0 1.3 2.0 1.7 0.0 0.0   Cash and cash equivalent   1.0 293.4 133.0 290.1 1.2 1.7 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   -222.6 -137.6 -11.5 553.4 1,036.0 958.6 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   -122 254 80 372 288 39 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -122 254 80 372 283 39 0 0   EBIT / employee   -122 251 71 364 280 30 0 0   Net earnings / employee   -99 166 54 274 186 6 0 0