Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CPH LOUNGE 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% 1.1% 1.1%   Bankruptcy risk   3.4% 2.0% 2.1% 4.2% 2.9% 1.1% 11.0% 11.0%   Credit score (0-100)   55 71 67 47 58 82 22 22   Credit rating   BBB A A BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.3 0.1 0.0 0.0 228.5 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   3,613 3,630 1,911 2,435 3,801 4,876 0.0 0.0   EBITDA   291 426 389 1,594 1,357 2,085 0.0 0.0   EBIT   281 426 389 1,594 1,357 2,054 0.0 0.0   Pre-tax profit (PTP)   301.7 416.7 382.6 1,541.9 1,281.2 1,934.5 0.0 0.0   Net earnings   227.7 320.0 286.5 1,197.2 990.9 1,503.1 0.0 0.0   Pre-tax profit without non-rec. items   302 417 383 1,542 1,281 1,935 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 0.0 282 0.0 0.0   Shareholders equity total   478 798 1,084 1,697 1,491 2,503 875 875   Interest-bearing liabilities   67.0 10.4 5.0 1,100 1,389 2,349 0.0 0.0   Balance sheet total (assets)   2,084 2,115 1,847 3,954 4,673 6,404 875 875   Net Debt   -1,029 -684 -1,137 -2,420 -2,603 -3,121 -875 -875     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   3,613 3,630 1,911 2,435 3,801 4,876 0.0 0.0   Gross profit growth   7.7% 0.5% -47.4% 27.4% 56.1% 28.3% -100.0% 0.0%   Employees   8 8 3 3 7 7 0 0   Employee growth %   0.0% 0.0% -62.5% 0.0% 133.3% 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)   2,084 2,115 1,847 3,954 4,673 6,404 875 875   Balance sheet change%   27.6% 1.5% -12.7% 114.1% 18.2% 37.0% -86.3% 0.0%   Added value   290.9 426.0 389.0 1,593.5 1,357.1 2,084.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -21 0 0 0 0 252 -282 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 (%)   7.8% 11.7% 20.4% 65.4% 35.7% 42.1% 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 %   16.9% 20.5% 20.2% 54.9% 31.5% 37.1% 0.0% 0.0%   ROI %   51.0% 63.5% 42.1% 82.0% 47.8% 53.1% 0.0% 0.0%   ROE %   39.4% 50.2% 30.4% 86.1% 62.2% 75.3% 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 %   22.9% 37.7% 58.7% 42.9% 32.6% 41.9% 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, %   -353.8% -160.6% -292.4% -151.8% -191.8% -149.7% 0.0% 0.0%   Gearing %   14.0% 1.3% 0.5% 64.8% 93.1% 93.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   31.9% 33.7% 215.8% 9.3% 6.1% 6.4% 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   1.2 1.5 2.3 1.8 1.5 1.8 0.0 0.0   Current Ratio   1.2 1.5 2.3 1.8 1.5 1.6 0.0 0.0   Cash and cash equivalent   1,096.2 694.6 1,142.3 3,519.9 3,991.2 5,470.2 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   340.7 654.4 1,022.3 1,697.2 1,490.9 2,231.7 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  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   36 53 130 531 194 298 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   36 53 130 531 194 298 0 0   EBIT / employee   35 53 130 531 194 293 0 0   Net earnings / employee   28 40 95 399 142 215 0 0