Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kasper Frandsen Kopp 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   6.2% 7.2% 5.0% 14.3% 14.0% 15.4% 18.4% 18.4%   Credit score (0-100)   40 36 45 16 15 12 7 7   Credit rating   BBB BBB BBB BB BB BB B B   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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,478 1,577 2,442 1,108 607 626 0.0 0.0   EBITDA   50.7 227 648 849 599 618 0.0 0.0   EBIT   50.7 227 648 849 599 618 0.0 0.0   Pre-tax profit (PTP)   69.0 167.8 585.9 847.8 590.9 616.0 0.0 0.0   Net earnings   56.2 129.0 448.7 658.3 459.7 480.5 0.0 0.0   Pre-tax profit without non-rec. items   69.0 168 586 848 591 616 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   3,477 629 949 858 660 680 0.0 0.0   Interest-bearing liabilities   1,439 1,526 1,039 10.6 5.6 0.0 0.0 0.0   Balance sheet total (assets)   6,211 3,548 7,040 1,111 830 826 0.0 0.0   Net Debt   1,039 1,526 -2,508 -171 -119 -19.9 0.0 0.0     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   1,478 1,577 2,442 1,108 607 626 0.0 0.0   Gross profit growth   0.0% 6.6% 54.9% -54.7% -45.2% 3.1% -100.0% 0.0%   Employees   0 2 3 0 0 0 0 0   Employee growth %   0.0% 0.0% 25.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,211 3,548 7,040 1,111 830 826 0 0   Balance sheet change%   0.0% -42.9% 98.4% -84.2% -25.3% -0.4% -100.0% 0.0%   Added value   50.7 226.7 648.4 849.5 598.5 617.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 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   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   3.4% 14.4% 26.5% 76.7% 98.5% 98.6% 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 %   1.4% 4.9% 12.2% 21.4% 62.5% 75.2% 0.0% 0.0%   ROI %   1.8% 6.7% 31.3% 61.1% 79.1% 92.5% 0.0% 0.0%   ROE %   1.6% 6.3% 56.9% 72.9% 60.6% 71.7% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   56.4% 17.8% 20.9% 77.3% 81.8% 82.4% 0.0% 0.0%   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, %   2,049.9% 673.3% -386.7% -20.1% -19.9% -3.2% 0.0% 0.0%   Gearing %   41.4% 242.7% 109.5% 1.2% 0.9% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 4.7% 4.9% 4.8% 195.7% 240.1% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   1.2 0.4 1.6 4.4 5.7 5.7 0.0 0.0   Current Ratio   2.3 1.2 1.2 4.4 4.9 5.7 0.0 0.0   Cash and cash equivalent   399.9 0.1 3,546.5 181.7 125.0 19.9 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   3,476.7 629.0 948.7 858.3 659.7 680.5 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 113 259 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 113 259 0 0 0 0 0   EBIT / employee   0 113 259 0 0 0 0 0   Net earnings / employee   0 64 179 0 0 0 0 0