Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CONTAINER PROVIDERS INTERNATIONAL DANMARK 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   1.1% 2.7% 2.0% 5.1% 6.3% 6.8% 7.7% 7.6%   Credit score (0-100)   86 61 67 42 37 29 9 9   Credit rating   BBB BB BBB BB BB BB B B   Credit limit (kDKK)   482.6 0.0 2.0 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)  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   2,596 1,816 4,540 14,251 4,130 1,494 0.0 0.0   EBITDA   1,174 508 3,407 13,365 4,130 1,494 0.0 0.0   EBIT   1,151 485 3,397 13,357 4,130 1,494 0.0 0.0   Pre-tax profit (PTP)   1,415.6 900.2 4,729.4 13,298.7 3,713.8 2,512.8 0.0 0.0   Net earnings   1,117.8 702.2 3,688.9 10,386.3 2,876.2 1,930.0 0.0 0.0   Pre-tax profit without non-rec. items   1,416 900 4,729 13,299 3,714 2,513 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   37.3 14.6 5.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   11,656 12,358 16,047 26,433 29,310 31,240 31,115 31,115   Interest-bearing liabilities   3,053 1,940 215 85.9 0.0 0.0 0.0 0.0   Balance sheet total (assets)   21,520 26,608 25,452 35,114 39,016 44,296 31,115 31,115   Net Debt   2,634 -4,445 -5,711 -5,576 -2,179 -9,724 -31,115 -31,115     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   2,596 1,816 4,540 14,251 4,130 1,494 0.0 0.0   Gross profit growth   -24.3% -30.1% 150.0% 213.9% -71.0% -63.8% -100.0% 0.0%   Employees   2 2 2 3 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% -33.3% 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)   21,520 26,608 25,452 35,114 39,016 44,296 31,115 31,115   Balance sheet change%   28.9% 23.6% -4.3% 38.0% 11.1% 13.5% -29.8% 0.0%   Added value   1,173.9 507.9 3,406.7 13,364.8 4,138.3 1,493.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -45 -45 -19 -13 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   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 (%)   44.3% 26.7% 74.8% 93.7% 100.0% 100.0% 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 %   7.7% 4.1% 18.6% 45.3% 12.5% 6.0% 0.0% 0.0%   ROI %   11.0% 6.7% 31.5% 64.0% 16.7% 8.3% 0.0% 0.0%   ROE %   10.1% 5.8% 26.0% 48.9% 10.3% 6.4% 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 %   54.2% 46.4% 63.0% 75.3% 75.1% 70.5% 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, %   224.4% -875.1% -167.6% -41.7% -52.8% -651.0% 0.0% 0.0%   Gearing %   26.2% 15.7% 1.3% 0.3% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 3.1% 10.2% 285.3% 2,178.3% 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   1.6 1.6 2.2 3.3 3.3 2.8 0.0 0.0   Current Ratio   2.2 1.9 2.7 4.0 4.0 3.4 0.0 0.0   Cash and cash equivalent   418.8 6,384.3 5,926.7 5,661.4 2,178.9 9,724.0 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   11,619.2 12,343.6 16,173.4 26,433.4 29,309.6 31,239.6 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   587 254 1,703 4,455 2,069 747 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   587 254 1,703 4,455 2,065 747 0 0   EBIT / employee   576 243 1,699 4,452 2,065 747 0 0   Net earnings / employee   559 351 1,844 3,462 1,438 965 0 0