Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CAMPUS ESBJERG 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.1% 1.2% 1.3% 1.2% 1.2% 1.5% 9.3% 9.1%   Credit score (0-100)   86 83 80 81 81 75 27 27   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   152.3 99.6 57.4 106.5 97.6 17.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   408 396 351 409 332 268 0.0 0.0   EBITDA   408 396 351 409 332 268 0.0 0.0   EBIT   396 384 315 407 332 268 0.0 0.0   Pre-tax profit (PTP)   363.1 356.0 292.3 389.4 321.0 260.0 0.0 0.0   Net earnings   281.7 274.1 229.0 297.5 246.1 193.1 0.0 0.0   Pre-tax profit without non-rec. items   363 356 292 389 321 260 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   7,251 7,264 7,227 7,225 7,225 7,225 0.0 0.0   Shareholders equity total   3,365 3,639 3,868 4,166 4,412 4,605 4,385 4,385   Interest-bearing liabilities   4,012 3,688 3,549 3,222 2,900 2,635 0.0 0.0   Balance sheet total (assets)   8,524 8,496 8,737 8,363 8,325 8,184 4,385 4,385   Net Debt   3,808 3,687 3,301 3,113 2,759 2,584 -4,385 -4,385     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   408 396 351 409 332 268 0.0 0.0   Gross profit growth   10.1% -3.0% -11.2% 16.5% -19.0% -19.1% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   8,524 8,496 8,737 8,363 8,325 8,184 4,385 4,385   Balance sheet change%   0.3% -0.3% 2.8% -4.3% -0.5% -1.7% -46.4% 0.0%   Added value   408.0 395.7 351.4 409.5 333.9 268.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -24 1 -74 -5 0 0 -7,225 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   97.1% 97.0% 89.5% 99.4% 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 %   4.9% 4.8% 3.9% 5.0% 4.2% 3.5% 0.0% 0.0%   ROI %   5.3% 5.1% 4.3% 5.4% 4.5% 3.7% 0.0% 0.0%   ROE %   8.7% 7.8% 6.1% 7.4% 5.7% 4.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   40.2% 43.6% 44.3% 49.8% 53.0% 56.3% 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, %   933.4% 931.9% 939.3% 760.2% 832.3% 963.5% 0.0% 0.0%   Gearing %   119.2% 101.3% 91.7% 77.3% 65.7% 57.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 1.3% 1.2% 1.1% 1.0% 1.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.6 1.5 1.1 1.2 1.1 1.1 0.0 0.0   Current Ratio   1.4 1.3 1.1 1.2 1.1 1.1 0.0 0.0   Cash and cash equivalent   204.0 0.8 248.4 108.7 140.3 51.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   332.1 258.6 189.6 222.8 129.9 57.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   408 396 351 409 334 268 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   408 396 351 409 332 268 0 0   EBIT / employee   396 384 315 407 332 268 0 0   Net earnings / employee   282 274 229 298 246 193 0 0