Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

COPENHAGEN ELECTION A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.3% 1.3%   Bankruptcy risk   3.0% 2.0% 2.3% 3.4% 4.1% 5.3% 8.0% 8.0%   Credit score (0-100)   59 70 64 52 48 41 31 31   Credit rating   BBB A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 2.4 0.2 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   5,425 0 0 0 0 0 0 0   Gross profit   248 9,015 3,850 6,347 -293 -112 0.0 0.0   EBITDA   248 9,015 3,850 6,347 -293 -112 0.0 0.0   EBIT   100 8,977 3,812 6,309 -360 -160 0.0 0.0   Pre-tax profit (PTP)   333.1 9,484.5 3,891.4 6,495.1 98.3 237.8 0.0 0.0   Net earnings   259.6 7,729.1 3,035.3 5,066.2 104.9 157.2 0.0 0.0   Pre-tax profit without non-rec. items   333 9,484 3,891 6,495 98.3 238 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   146 108 69.6 31.6 106 59.1 0.0 0.0   Shareholders equity total   5,913 13,642 16,678 21,744 21,849 22,006 20,006 20,006   Interest-bearing liabilities   1.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   7,032 22,025 18,839 24,346 21,942 22,121 20,006 20,006   Net Debt   -21.1 -3,743 -125 -147 -280 -78.0 -20,006 -20,006     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   5,425 0 0 0 0 0 0 0   Net sales growth   -75.1% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   248 9,015 3,850 6,347 -293 -112 0.0 0.0   Gross profit growth   -92.2% 3,531.1% -57.3% 64.8% 0.0% 61.6% 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)   7,032 22,025 18,839 24,346 21,942 22,121 20,006 20,006   Balance sheet change%   20.0% 213.2% -14.5% 29.2% -9.9% 0.8% -9.6% 0.0%   Added value   248.3 9,014.8 3,850.3 6,347.1 -322.2 -112.5 0.0 0.0   Added value %   4.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -297 -76 -76 -76 8 -95 -59 0   Net sales trend   -1.0 -2.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -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 %   4.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   1.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   40.3% 99.6% 99.0% 99.4% 122.9% 142.0% 0.0% 0.0%   Net Earnings %   4.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   7.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   6.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   5.7% 66.5% 20.6% 31.5% 0.4% 1.1% 0.0% 0.0%   ROI %   6.3% 98.8% 27.8% 35.4% 0.5% 1.1% 0.0% 0.0%   ROE %   4.5% 79.0% 20.0% 26.4% 0.5% 0.7% 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 %   84.1% 61.9% 88.5% 89.3% 99.6% 99.5% 100.0% 100.0%   Relative indebtedness %   20.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   20.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -8.5% -41.5% -3.3% -2.3% 95.4% 69.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3,435.7% 18,964.2% 0.0% 0.0% 0.0% 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   5.5 2.5 8.3 9.1 217.8 178.0 0.0 0.0   Current Ratio   6.2 2.6 8.7 9.3 234.3 191.3 0.0 0.0   Cash and cash equivalent   22.9 3,743.4 125.4 147.2 279.6 78.0 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)   122.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   63.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   126.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   5,767.9 13,534.9 16,608.2 21,712.3 21,742.5 21,947.0 0.0 0.0   Net working capital %   106.3% 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