Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CARGO 2000 A/S TRANSPORT

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1%   Bankruptcy risk   1.1% 1.1% 4.2% 3.4% 3.3% 2.4% 10.8% 12.3%   Credit score (0-100)   86 85 50 53 53 63 22 4   Credit rating   BBB BBB BB BB BB BBB B B   Credit limit (kDKK)   430.9 346.2 0.0 0.0 0.0 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   9,738 9,066 5,106 4,538 4,315 4,617 0.0 0.0   EBITDA   2,748 2,078 -1,009 -47.2 -109 57.0 0.0 0.0   EBIT   2,346 1,730 -1,322 -352 -280 57.0 0.0 0.0   Pre-tax profit (PTP)   2,765.6 1,766.7 -1,242.9 -297.1 -194.8 127.1 0.0 0.0   Net earnings   2,228.0 1,377.5 -969.8 -231.8 -152.6 98.7 0.0 0.0   Pre-tax profit without non-rec. items   2,766 1,767 -1,243 -297 -195 127 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e N/A Tangible assets total   1,259 789 476 171 0.0 0.0 0.0 0.0   Shareholders equity total   6,193 5,570 3,600 3,368 3,216 3,315 2,815 2,815   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   12,534 12,791 7,842 7,275 7,335 7,594 2,815 2,815   Net Debt   -922 -3,865 -1,740 -1,245 -2,127 -3,023 -2,815 -2,815     See the entire balance sheet 1000.0 Volume  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 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   9,738 9,066 5,106 4,538 4,315 4,617 0.0 0.0   Gross profit growth   7.6% -6.9% -43.7% -11.1% -4.9% 7.0% -100.0% 0.0%   Employees   8 9 8 7 5 5 0 0   Employee growth %   33.3% 12.5% -11.1% -12.5% -28.6% 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)   12,534 12,791 7,842 7,275 7,335 7,594 2,815 2,815   Balance sheet change%   -1.0% 2.0% -38.7% -7.2% 0.8% 3.5% -62.9% 0.0%   Added value   2,346.1 1,730.1 -1,321.8 -352.1 -280.3 57.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -779 -819 -625 -610 -342 0 0 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 -1.0 -2.0 -3.0 1.0 0.0 0.0   1000.0 Profitability  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 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 (%)   24.1% 19.1% -25.9% -7.8% -6.5% 1.2% 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 %   22.5% 14.5% -11.9% -3.7% -2.3% 2.0% 0.0% 0.0%   ROI %   50.0% 31.1% -25.6% -7.0% -4.3% 3.9% 0.0% 0.0%   ROE %   39.9% 23.4% -21.2% -6.7% -4.6% 3.0% 0.0% 0.0%   1000.0 Solidity  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e N/A Equity ratio %   49.4% 43.5% 45.9% 46.3% 43.8% 43.6% 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, %   -33.5% -185.9% 172.4% 2,636.3% 1,950.1% -5,308.0% 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 %   140.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e N/A Quick Ratio   1.8 1.6 1.9 2.1 2.0 2.0 0.0 0.0   Current Ratio   1.8 1.6 1.9 2.1 2.0 2.0 0.0 0.0   Cash and cash equivalent   921.8 3,864.8 1,739.6 1,245.2 2,127.2 3,022.9 0.0 0.0   1000.0 Capital use efficiency  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 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   4,801.7 4,649.7 3,383.5 3,598.1 3,628.7 3,747.7 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  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   293 192 -165 -50 -56 11 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   343 231 -126 -7 -22 11 0 0   EBIT / employee   293 192 -165 -50 -56 11 0 0   Net earnings / employee   279 153 -121 -33 -31 20 0 0