Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

COMMAXX DANMARK A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.6%   Bankruptcy risk   8.8% 8.0% 8.1% 5.2% 6.9% 6.4% 10.6% 8.6%   Credit score (0-100)   30 32 31 42 34 37 22 29   Credit rating   BB BB BB 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,926 6,872 7,531 8,771 6,607 10,083 0.0 0.0   EBITDA   3,119 1,821 2,843 4,364 2,990 7,155 0.0 0.0   EBIT   2,752 1,625 2,843 4,364 2,990 7,155 0.0 0.0   Pre-tax profit (PTP)   2,174.2 1,077.5 2,367.8 4,373.8 2,844.2 6,369.4 0.0 0.0   Net earnings   1,692.8 828.5 1,836.3 3,409.1 2,204.1 4,957.8 0.0 0.0   Pre-tax profit without non-rec. items   2,174 1,077 2,368 4,374 2,844 6,369 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -1,563 -735 1,101 4,511 3,315 5,772 5,184 5,184   Interest-bearing liabilities   10,570 8,500 8,098 13,594 3,839 6,392 0.0 0.0   Balance sheet total (assets)   79,511 54,274 64,236 71,158 67,905 69,359 5,184 5,184   Net Debt   10,461 2,887 6,849 2,085 2,647 2,678 -5,184 -5,184     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   7,926 6,872 7,531 8,771 6,607 10,083 0.0 0.0   Gross profit growth   11.9% -13.3% 9.6% 16.5% -24.7% 52.6% -100.0% 0.0%   Employees   7 7 6 6 5 3 0 0   Employee growth %   0.0% 0.0% -14.3% 0.0% -16.7% -40.0% -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)   79,511 54,274 64,236 71,158 67,905 69,359 5,184 5,184   Balance sheet change%   10.9% -31.7% 18.4% 10.8% -4.6% 2.1% -92.5% 0.0%   Added value   2,752.1 1,625.2 2,843.2 4,363.7 2,989.9 7,154.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -735 -392 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   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   34.7% 23.6% 37.8% 49.8% 45.3% 71.0% 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 %   3.6% 2.4% 4.9% 6.8% 4.5% 10.4% 0.0% 0.0%   ROI %   21.2% 17.4% 32.7% 32.9% 23.9% 70.8% 0.0% 0.0%   ROE %   2.2% 1.2% 6.6% 121.5% 56.3% 109.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   -1.9% -1.3% 1.7% 6.3% 4.9% 8.3% 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, %   335.4% 158.6% 240.9% 47.8% 88.5% 37.4% 0.0% 0.0%   Gearing %   -676.1% -1,156.6% 735.3% 301.4% 115.8% 110.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 6.1% 6.7% 2.0% 3.1% 15.4% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.0 1.0 1.0 1.1 1.0 1.1 0.0 0.0   Current Ratio   1.0 1.0 1.0 1.1 1.1 1.1 0.0 0.0   Cash and cash equivalent   109.6 5,612.8 1,249.9 11,509.3 1,191.6 3,713.9 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -1,864.7 -843.3 1,164.5 4,824.2 3,633.8 6,099.1 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   393 232 474 727 598 2,385 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   446 260 474 727 598 2,385 0 0   EBIT / employee   393 232 474 727 598 2,385 0 0   Net earnings / employee   242 118 306 568 441 1,653 0 0