Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Malerfirmaet Carsten Sø 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% 6.4% 6.4%   Bankruptcy risk   4.1% 2.9% 2.8% 2.8% 3.6% 4.0% 9.3% 9.3%   Credit score (0-100)   50 59 59 57 52 48 26 26   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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)  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   398 514 484 520 -9.3 -30.3 0.0 0.0   EBITDA   173 104 66.2 80.6 -10.4 -31.4 0.0 0.0   EBIT   173 104 66.2 80.6 -10.4 -31.4 0.0 0.0   Pre-tax profit (PTP)   -41.1 501.6 339.1 681.6 -500.8 266.8 0.0 0.0   Net earnings   -31.9 390.2 263.2 530.4 -500.8 266.8 0.0 0.0   Pre-tax profit without non-rec. items   -41.1 502 339 682 -501 267 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,528 2,818 2,981 3,411 2,800 2,949 2,702 2,702   Interest-bearing liabilities   0.0 0.0 0.0 7.1 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,633 2,946 3,240 3,669 2,813 2,955 2,702 2,702   Net Debt   -2,484 -2,918 -3,176 -3,577 -2,710 -2,885 -2,702 -2,702     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   398 514 484 520 -9.3 -30.3 0.0 0.0   Gross profit growth   0.0% 29.0% -5.9% 7.6% 0.0% -224.6% 0.0% 0.0%   Employees   1 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   2,633 2,946 3,240 3,669 2,813 2,955 2,702 2,702   Balance sheet change%   -1.4% 11.9% 10.0% 13.2% -23.3% 5.1% -8.6% 0.0%   Added value   173.1 103.8 66.2 80.6 -10.4 -31.4 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 -1.0 -2.0 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 (%)   43.5% 20.2% 13.7% 15.5% 111.4% 103.5% 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 %   11.1% 18.1% 11.2% 19.9% 6.4% 9.3% 0.0% 0.0%   ROI %   11.4% 18.8% 11.9% 21.5% 6.7% 9.3% 0.0% 0.0%   ROE %   -1.2% 14.6% 9.1% 16.6% -16.1% 9.3% 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 %   96.0% 95.6% 92.0% 93.0% 99.6% 99.8% 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, %   -1,435.0% -2,811.0% -4,795.2% -4,440.3% 26,039.9% 9,187.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.2% 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% 144.9% 20,087.3% 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   25.0 22.9 12.5 14.2 224.4 487.4 0.0 0.0   Current Ratio   25.0 22.9 12.5 14.3 224.5 487.7 0.0 0.0   Cash and cash equivalent   2,484.2 2,918.3 3,176.5 3,584.2 2,710.0 2,884.6 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   797.7 306.8 197.8 274.6 204.2 128.4 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   173 104 66 81 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   173 104 66 81 0 0 0 0   EBIT / employee   173 104 66 81 0 0 0 0   Net earnings / employee   -32 390 263 530 0 0 0 0