Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CONTAINER PROVIDERS INTERNATIONAL HOLDING ApS

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% 0.8% 0.8%   Bankruptcy risk   1.0% 0.9% 0.7% 0.8% 0.7% 0.8% 6.2% 6.2%   Credit score (0-100)   88 90 94 92 95 90 13 13   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   3,674.1 5,255.7 7,684.1 9,435.1 10,297.9 9,449.1 -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   -178 -443 -320 -489 -339 -300 0.0 0.0   EBITDA   -1,000 -1,078 -847 -1,049 -340 -301 0.0 0.0   EBIT   -1,025 -1,078 -847 -1,049 -340 -301 0.0 0.0   Pre-tax profit (PTP)   -95.9 4,282.6 11,354.9 22,007.6 3,022.5 3,533.0 0.0 0.0   Net earnings   790.8 3,636.5 11,569.4 22,194.7 5,349.7 2,440.6 0.0 0.0   Pre-tax profit without non-rec. items   -95.9 4,283 11,355 22,008 3,022 3,533 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   7,078 3,278 3,278 185 185 185 0.0 0.0   Shareholders equity total   66,152 70,018 80,141 104,175 107,571 106,353 -53,949 -53,949   Interest-bearing liabilities   96,463 104,051 113,921 121,371 130,043 139,239 53,949 53,949   Balance sheet total (assets)   166,739 178,969 201,610 229,899 241,700 250,761 0.0 0.0   Net Debt   53,454 56,107 55,957 60,719 78,470 80,039 53,949 53,949     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   -178 -443 -320 -489 -339 -300 0.0 0.0   Gross profit growth   61.5% -148.7% 27.8% -52.7% 30.7% 11.5% 0.0% 0.0%   Employees   1 1 2 2 1 2 0 0   Employee growth %   -66.7% 0.0% 100.0% 0.0% -50.0% 100.0% -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)   166,739 178,969 201,610 229,899 241,700 250,761 0 0   Balance sheet change%   25.3% 7.3% 12.7% 14.0% 5.1% 3.7% -100.0% 0.0%   Added value   -999.8 -1,078.4 -846.5 -1,049.1 -340.2 -301.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -9,391 -1,752 -719 -2,483 -610 0 -185 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -5.0 -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 (%)   574.9% 243.2% 264.3% 214.6% 100.4% 100.5% 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 %   3.0% 9.6% 9.1% 15.8% 11.8% 10.3% 0.0% 0.0%   ROI %   3.1% 4.2% 8.1% 12.2% 6.8% 2.5% 0.0% 0.0%   ROE %   1.2% 5.3% 15.4% 24.1% 5.1% 2.3% 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 %   39.7% 39.1% 40.4% 45.3% 44.5% 42.4% -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, %   -5,346.3% -5,202.9% -6,610.4% -5,787.4% -23,064.9% -26,548.9% 0.0% 0.0%   Gearing %   145.8% 148.6% 142.2% 116.5% 120.9% 130.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.8% 2.7% 3.4% 3.0% 10.2% 1.8% 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   0.6 0.6 0.7 0.6 0.6 0.5 0.0 0.0   Current Ratio   0.6 0.6 0.6 0.6 0.6 0.5 0.0 0.0   Cash and cash equivalent   43,008.5 47,944.3 57,963.6 60,652.4 51,573.1 59,201.0 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   -82,748.0 -87,193.0 -91,671.9 -97,805.5 -104,497.2 -115,288.4 -26,974.6 -26,974.6   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   -1,000 -1,078 -423 -525 -340 -151 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,000 -1,078 -423 -525 -340 -151 0 0   EBIT / employee   -1,025 -1,078 -423 -525 -340 -151 0 0   Net earnings / employee   791 3,637 5,785 11,097 5,350 1,220 0 0