Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Copenhagen Assets I 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   3.6% 1.2% 0.8% 0.6% 0.7% 3.7% 8.0% 8.0%   Credit score (0-100)   54 83 90 97 95 51 31 31   Credit rating   BBB A A AA AA BBB BB BB   Credit limit (kDKK)   0.0 693.4 1,403.3 2,162.8 2,347.6 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   -760 14,102 4,402 5,914 5,769 -6,809 0.0 0.0   EBITDA   -760 -613 4,402 5,914 5,769 -6,809 0.0 0.0   EBIT   -769 14,055 8,957 9,433 9,147 -15,507 0.0 0.0   Pre-tax profit (PTP)   -1,644.0 10,582.4 2,081.4 5,171.5 4,394.3 -9,314.4 0.0 0.0   Net earnings   -1,644.0 8,783.5 1,623.5 4,033.5 3,427.6 -7,265.9 0.0 0.0   Pre-tax profit without non-rec. items   -1,644 10,582 6,637 8,690 7,772 -18,012 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   24,553 59,632 76,189 80,042 83,477 78,300 0.0 0.0   Shareholders equity total   1,666 10,449 12,073 16,106 19,534 12,268 12,060 12,060   Interest-bearing liabilities   63,107 63,744 63,836 62,015 60,120 62,986 0.0 0.0   Balance sheet total (assets)   64,931 77,980 78,570 82,499 84,965 78,467 12,060 12,060   Net Debt   22,929 45,591 61,500 59,557 58,663 62,818 -12,060 -12,060     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   -760 14,102 4,402 5,914 5,769 -6,809 0.0 0.0   Gross profit growth   -147.3% 0.0% -68.8% 34.3% -2.4% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   64,931 77,980 78,570 82,499 84,965 78,467 12,060 12,060   Balance sheet change%   198.9% 20.1% 0.8% 5.0% 3.0% -7.6% -84.6% 0.0%   Added value   -759.7 14,054.7 8,957.5 9,433.1 9,147.2 -15,506.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,829 35,078 16,557 3,853 3,435 -5,177 -78,300 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 -1.0 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 (%)   101.3% 99.7% 203.5% 159.5% 158.5% 227.7% 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 %   -1.8% 19.7% 11.4% 11.7% 10.9% -19.0% 0.0% 0.0%   ROI %   -1.8% 20.0% 11.6% 11.8% 11.0% -19.2% 0.0% 0.0%   ROE %   -66.1% 145.0% 14.4% 28.6% 19.2% -45.7% 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 %   2.6% 24.0% 26.5% 30.6% 32.8% 26.7% 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, %   -3,018.3% -7,437.3% 1,397.0% 1,007.0% 1,016.8% -922.6% 0.0% 0.0%   Gearing %   3,788.1% 610.0% 528.8% 385.0% 307.8% 513.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 5.5% 3.6% 1.2% 2.3% 4.1% 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   37.9 6.1 1.1 1.1 0.7 0.1 0.0 0.0   Current Ratio   37.9 6.1 1.1 1.1 0.7 0.1 0.0 0.0   Cash and cash equivalent   40,178.8 18,153.0 2,335.4 2,457.7 1,457.1 167.5 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   39,311.6 15,359.8 276.1 292.0 -633.4 -2,422.9 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0