C&L A/S

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Estimate generation in progress, please wait...
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2018
2018/9
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  3.1% 3.5% 1.9% 1.1% 1.1%  
Credit score (0-100)  58 54 70 82 85  
Credit rating  BB BB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 1.5 233.4 314.8  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2018
2018/9
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9

Net sales  0 0 0 0 0  
Gross profit  7,900 6,288 6,874 8,240 9,395  
EBITDA  -483 -502 952 1,888 2,404  
EBIT  -1,292 -1,311 143 1,079 1,507  
Pre-tax profit (PTP)  -1,411.2 -1,430.6 35.7 989.0 1,341.4  
Net earnings  -1,104.0 -1,118.5 26.3 772.0 1,045.0  
Pre-tax profit without non-rec. items  -1,411 -1,431 35.7 989 1,341  

 
See the entire income statement

Balance sheet (kDKK) 
2018
2018/9
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9

Tangible assets total  4,166 3,358 2,549 1,740 3,291  
Shareholders equity total  4,201 3,082 3,109 3,880 4,575  
Interest-bearing liabilities  5,693 5,059 4,341 4,249 6,504  
Balance sheet total (assets)  12,015 9,910 10,480 11,257 14,333  

Net Debt  5,693 5,058 4,341 4,249 6,503  
 
See the entire balance sheet

Volume 
2018
2018/9
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  7,900 6,288 6,874 8,240 9,395  
Gross profit growth  -26.3% -20.4% 9.3% 19.9% 14.0%  
Employees  0 0 12 14 16  
Employee growth %  0.0% 0.0% 0.0% 16.7% 14.3%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  12,015 9,910 10,480 11,257 14,333  
Balance sheet change%  7.4% -17.5% 5.7% 7.4% 27.3%  
Added value  -1,291.9 -1,310.8 143.3 1,079.0 1,506.8  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -1,618 -1,618 -1,618 -1,618 655  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -1.0 -2.0 1.0 2.0 3.0  

Profitability 
2018
2018/9
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
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 (%)  -16.4% -20.8% 2.1% 13.1% 16.0%  
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 %  -10.3% -11.2% 2.3% 10.5% 12.5%  
ROI %  -12.7% -13.5% 2.8% 13.6% 15.8%  
ROE %  -23.2% -30.7% 0.8% 22.1% 24.7%  

Solidity 
2018
2018/9
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
Equity ratio %  35.0% 31.1% 29.7% 34.5% 31.9%  
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, %  -1,178.3% -1,007.4% 455.9% 225.1% 270.6%  
Gearing %  135.5% 164.1% 139.7% 109.5% 142.1%  
Net interest  0 0 0 0 0  
Financing costs %  4.7% 3.9% 4.1% 3.6% 4.9%  

Liquidity 
2018
2018/9
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
Quick Ratio  0.6 0.6 0.7 0.8 0.5  
Current Ratio  1.3 1.2 1.3 1.4 1.2  
Cash and cash equivalent  0.5 1.8 0.4 0.0 0.5  

Capital use efficiency 
2018
2018/9
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
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  1,785.0 979.4 1,866.3 2,828.0 1,846.9  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2018
2018/9
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 12 77 94  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 79 135 150  
EBIT / employee  0 0 12 77 94  
Net earnings / employee  0 0 2 55 65