Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

COMBINO KURER 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% 2.1% 2.1%   Bankruptcy risk   0.9% 1.6% 0.7% 0.7% 0.8% 3.6% 9.2% 9.0%   Credit score (0-100)   91 77 93 93 91 52 27 27   Credit rating   A A AA AA AA BBB BB BB   Credit limit (kDKK)   1,282.6 39.6 1,406.2 1,507.6 1,370.2 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   7,036 6,186 7,224 7,889 7,472 4,814 0.0 0.0   EBITDA   2,531 1,429 2,587 2,952 2,188 -1,097 0.0 0.0   EBIT   2,323 1,047 2,096 2,354 2,103 -1,248 0.0 0.0   Pre-tax profit (PTP)   2,223.7 980.7 2,095.1 2,342.2 2,046.2 -1,271.8 0.0 0.0   Net earnings   1,717.8 746.7 1,622.0 1,811.9 1,579.1 -1,000.6 0.0 0.0   Pre-tax profit without non-rec. items   2,224 981 2,095 2,342 2,046 -1,272 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   2,036 2,113 3,606 3,914 3,319 1,199 0.0 0.0   Shareholders equity total   12,779 11,525 12,147 12,959 13,538 11,538 2,363 2,363   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   20,729 20,453 19,412 20,442 18,354 19,917 2,363 2,363   Net Debt   -2,961 -3,427 -2,697 -2,852 -2,341 -673 -2,363 -2,363     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   7,036 6,186 7,224 7,889 7,472 4,814 0.0 0.0   Gross profit growth   4.2% -12.1% 16.8% 9.2% -5.3% -35.6% -100.0% 0.0%   Employees   18 17 16 16 19 19 0 0   Employee growth %   -18.2% -5.6% -5.9% 0.0% 18.8% 0.0% -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)   20,729 20,453 19,412 20,442 18,354 19,917 2,363 2,363   Balance sheet change%   19.8% -1.3% -5.1% 5.3% -10.2% 8.5% -88.1% 0.0%   Added value   2,530.7 1,428.9 2,586.8 2,951.6 2,701.3 -1,096.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   709 -305 1,002 -289 -680 -2,271 -1,199 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 -1.0 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 (%)   33.0% 16.9% 29.0% 29.8% 28.2% -25.9% 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 %   12.3% 5.2% 10.7% 12.0% 10.8% -6.5% 0.0% 0.0%   ROI %   19.2% 8.8% 17.7% 18.8% 15.8% -9.8% 0.0% 0.0%   ROE %   14.1% 6.1% 13.7% 14.4% 11.9% -8.0% 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 %   61.6% 56.3% 62.6% 63.4% 73.8% 57.9% 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, %   -117.0% -239.8% -104.3% -96.6% -107.0% 61.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   2.4 2.1 2.2 2.2 2.8 2.3 0.0 0.0   Current Ratio   2.4 2.1 2.2 2.2 3.2 2.3 0.0 0.0   Cash and cash equivalent   2,960.8 3,426.6 2,696.7 2,851.9 2,340.6 672.8 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   10,753.9 9,618.2 8,624.6 9,049.8 10,313.9 10,376.2 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   141 84 162 184 142 -58 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   141 84 162 184 115 -58 0 0   EBIT / employee   129 62 131 147 111 -66 0 0   Net earnings / employee   95 44 101 113 83 -53 0 0