Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

COPENHAGEN CLASSIC ApS Estimate generation in progress, please wait... 0%

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% 1.5% 3.1%   Bankruptcy risk   9.8% 16.4% 17.6% 10.6% 5.0% 8.5% 20.6% 18.0%   Credit score (0-100)   26 12 9 22 43 28 5 8   Credit rating   BB BB B BB BBB BB B B   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)  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   1,362 676 0 0 0 0 0 0   Gross profit   1.1 -256 -449 681 172 2.5 0.0 0.0   EBITDA   1.1 -256 -449 649 93.2 -302 0.0 0.0   EBIT   1.1 -256 -449 649 93.2 -302 0.0 0.0   Pre-tax profit (PTP)   1.1 -255.5 -448.5 646.4 84.5 -334.3 0.0 0.0   Net earnings   0.8 -255.5 -448.5 686.4 84.5 -265.4 0.0 0.0   Pre-tax profit without non-rec. items   1.1 -256 -449 646 84.5 -512 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 0.0 0.0 0.0   Shareholders equity total   100 -186 -634 52.0 137 -129 -254 -254   Interest-bearing liabilities   0.0 0.0 55.0 102 4,559 4,975 254 254   Balance sheet total (assets)   1,174 883 113 4,493 5,114 5,346 0.0 0.0   Net Debt   -300 -0.8 54.9 102 4,559 4,975 254 254     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   1,362 676 0 0 0 0 0 0   Net sales growth   -57.3% -50.4% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1.1 -256 -449 681 172 2.5 0.0 0.0   Gross profit growth   -99.6% 0.0% -75.5% 0.0% -74.8% -98.5% -100.0% 0.0%   Employees   0 0 1 1 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 -78.6 -324.8 0.0 0.0   Balance sheet total (assets)   1,174 883 113 4,493 5,114 5,346 0 0   Balance sheet change%   237.9% -24.8% -87.2% 3,870.7% 13.8% 4.5% -100.0% 0.0%   Added value   1.1 -255.5 -448.5 649.0 171.8 22.3 0.0 0.0   Added value %     -37.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -2.0 -3.0 -4.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 1.0 2.0 -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 %   0.1% -37.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.1% -37.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 95.3% 54.2% -12,074.8% 0.0% 0.0%   Net Earnings %   0.1% -37.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.1% -37.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.1% -37.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.1% -22.8% -49.4% 24.8% 1.9% -5.7% 0.0% 0.0%   ROI %   1.3% -104.0% -201.2% 520.2% 3.8% -6.3% 0.0% 0.0%   ROE %   1.3% -76.0% -130.9% 831.0% 89.6% -9.7% 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 %   8.6% -24.5% -84.9% 1.2% 2.7% -2.4% -100.0% -100.0%   Relative indebtedness %   75.9% 98.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   53.8% 98.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -28,229.1% 0.3% -12.2% 15.8% 4,893.6% -1,644.7% 0.0% 0.0%   Gearing %   0.0% 0.0% -8.7% 196.9% 3,338.8% -3,860.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 3.3% 0.4% 4.4% 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   0.8 0.8 0.2 1.0 1.0 1.1 0.0 0.0   Current Ratio   1.1 1.3 0.2 1.0 1.0 1.1 0.0 0.0   Cash and cash equivalent   300.1 0.8 0.1 0.0 0.0 0.0 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)   82.1 269.2 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   896.4 259.5 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   86.2% 130.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   140.4 220.0 -594.4 38.0 122.5 685.3 -126.9 -126.9   Net working capital %   10.3% 32.6% 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 -449 649 0 22 0 0   Employee expenses / employee   0 0 0 0 0 -325 0 0   EBITDA / employee   0 0 -449 649 0 -302 0 0   EBIT / employee   0 0 -449 649 0 -302 0 0   Net earnings / employee   0 0 -449 686 0 -265 0 0