Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Copeland Transportation Solutions 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.3%   Bankruptcy risk   2.3% 1.7% 1.8% 4.1% 3.4% 5.9% 3.0% 3.0%   Credit score (0-100)   67 75 73 49 52 38 57 57   Credit rating   BBB A A BBB BBB BBB BBB BBB   Credit limit (kDKK)   1.9 95.2 50.8 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 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   8,839 14,241 17,108 -22,658 -7,231 424 0.0 0.0   EBITDA   -15,699 -10,530 -10,098 -51,999 -21,933 -13,175 0.0 0.0   EBIT   -15,699 -10,530 -10,098 -51,999 -21,933 -13,175 0.0 0.0   Pre-tax profit (PTP)   -9,306.0 -15,666.0 -17,716.0 -53,363.0 -21,509.0 -6,051.0 0.0 0.0   Net earnings   -7,236.0 -10,464.0 -13,818.0 -41,623.0 -17,245.0 -5,127.0 0.0 0.0   Pre-tax profit without non-rec. items   -9,306 -15,666 -17,716 -53,363 -21,509 -6,051 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   3,573 2,940 2,501 1,075 840 470 0.0 0.0   Shareholders equity total   102,652 92,186 78,368 36,765 19,520 14,393 8,133 8,133   Interest-bearing liabilities   66,746 56,976 28,631 51,857 78,487 118,783 43,564 43,564   Balance sheet total (assets)   234,798 219,782 183,484 163,795 142,703 178,706 51,697 51,697   Net Debt   66,746 56,944 28,631 51,857 78,487 118,783 43,564 43,564     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   8,839 14,241 17,108 -22,658 -7,231 424 0.0 0.0   Gross profit growth   -62.3% 61.1% 20.1% 0.0% 68.1% 0.0% -100.0% 0.0%   Employees   47 41 38 34 13 9 0 0   Employee growth %   0.0% -12.8% -7.3% -10.5% -61.8% -30.8% -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)   234,798 219,782 183,484 163,795 142,703 178,706 51,697 51,697   Balance sheet change%   -10.6% -6.4% -16.5% -10.7% -12.9% 25.2% -71.1% 0.0%   Added value   -15,699.0 -10,530.0 -10,098.0 -51,999.0 -21,933.0 -13,175.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -18,052 -19,643 -26,400 -28,155 -28,245 -25,870 -8,393 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 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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 (%)   -177.6% -73.9% -59.0% 229.5% 303.3% -3,107.3% 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 %   -3.1% -4.6% -5.0% -29.9% -13.9% -3.8% 0.0% 0.0%   ROI %   -3.7% -5.4% -6.2% -41.5% -18.4% -4.6% 0.0% 0.0%   ROE %   -6.8% -10.7% -16.2% -72.3% -61.3% -30.2% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   45.5% 42.7% 43.7% 22.8% 13.9% 8.2% 15.7% 15.7%   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, %   -425.2% -540.8% -283.5% -99.7% -357.8% -901.6% 0.0% 0.0%   Gearing %   65.0% 61.8% 36.5% 141.0% 402.1% 825.3% 535.6% 535.6%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 8.4% 17.9% 3.4% 0.3% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   0.3 0.4 0.4 0.3 0.4 0.7 0.0 0.0   Current Ratio   0.5 0.6 0.5 0.5 0.6 0.8 0.0 0.0   Cash and cash equivalent   0.0 32.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   -53,712.0 -39,709.0 -33,682.0 -52,845.0 -46,182.0 -32,060.0 -21,782.0 -21,782.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -334 -257 -266 -1,529 -1,687 -1,464 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -334 -257 -266 -1,529 -1,687 -1,464 0 0   EBIT / employee   -334 -257 -266 -1,529 -1,687 -1,464 0 0   Net earnings / employee   -154 -255 -364 -1,224 -1,327 -570 0 0