Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CDP 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0%   Bankruptcy risk   13.1% 9.4% 13.3% 10.6% 9.8% 9.1% 20.3% 17.2%   Credit score (0-100)   19 28 18 23 24 26 4 10   Credit rating   BB BB BB BB BB BB B 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   120 297 385 340 309 433 0.0 0.0   EBITDA   -232 38.0 -19.6 9.0 9.4 3.7 0.0 0.0   EBIT   -254 16.2 -21.3 9.0 9.4 3.7 0.0 0.0   Pre-tax profit (PTP)   -254.6 16.0 -21.4 9.1 10.6 5.7 0.0 0.0   Net earnings   -198.6 8.0 -15.9 7.5 8.9 4.8 0.0 0.0   Pre-tax profit without non-rec. items   -255 16.0 -21.4 9.1 10.6 5.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   23.5 1.7 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   58.0 66.0 50.0 57.6 66.5 71.4 -53.6 -53.6   Interest-bearing liabilities   45.0 12.3 28.4 44.7 10.7 37.3 53.6 53.6   Balance sheet total (assets)   213 344 379 376 422 483 0.0 0.0   Net Debt   42.3 -26.9 -189 9.1 -66.5 -94.5 53.6 53.6     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   120 297 385 340 309 433 0.0 0.0   Gross profit growth   -77.0% 148.1% 29.6% -11.8% -9.0% 40.1% -100.0% 0.0%   Employees   0 0 0 0 0 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)   213 344 379 376 422 483 0 0   Balance sheet change%   -58.8% 61.5% 10.3% -0.8% 12.2% 14.3% -100.0% 0.0%   Added value   -253.6 16.2 -21.3 9.0 9.4 3.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -44 -44 -3 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   -2.0 1.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   -211.7% 5.4% -5.5% 2.7% 3.0% 0.8% 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 %   -69.2% 6.2% -5.6% 2.6% 2.8% 1.4% 0.0% 0.0%   ROI %   -122.1% 19.0% -25.8% 11.0% 12.6% 6.6% 0.0% 0.0%   ROE %   -126.3% 12.9% -27.5% 14.0% 14.4% 7.0% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   27.2% 19.2% 13.2% 15.3% 15.8% 14.8% -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, %   -18.2% -70.8% 967.7% 101.1% -708.8% -2,586.6% 0.0% 0.0%   Gearing %   77.7% 18.6% 56.7% 77.7% 16.1% 52.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 4.3% 5.6% 2.3% 2.6% 2.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.2 1.2 1.2 1.2 1.2 1.2 0.0 0.0   Current Ratio   1.2 1.2 1.2 1.2 1.2 1.2 0.0 0.0   Cash and cash equivalent   2.7 39.2 217.8 35.6 77.2 131.8 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   34.5 64.3 50.0 57.6 66.5 71.4 -26.8 -26.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 4 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 4 0 0   EBIT / employee   0 0 0 0 0 4 0 0   Net earnings / employee   0 0 0 0 0 5 0 0