Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CARL C. VIND 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% 0.2% 0.2%   Bankruptcy risk   0.9% 0.7% 1.2% 1.5% 0.6% 0.7% 8.1% 8.1%   Credit score (0-100)   90 94 81 76 96 93 30 30   Credit rating   A AA A A AA AA BB BB   Credit limit (kDKK)   683.9 997.9 218.6 39.4 1,060.2 780.6 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   2,519 2,554 1,700 850 2,513 3,003 0.0 0.0   EBITDA   2,519 2,554 1,700 850 2,513 3,003 0.0 0.0   EBIT   869 904 50.4 16.4 1,679 2,170 0.0 0.0   Pre-tax profit (PTP)   516.3 863.3 35.9 11.7 1,681.4 2,190.8 0.0 0.0   Net earnings   402.4 673.3 28.0 9.1 1,311.5 1,708.8 0.0 0.0   Pre-tax profit without non-rec. items   516 863 35.9 11.7 1,681 2,191 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   13,754 12,104 10,454 9,621 8,788 7,954 0.0 0.0   Shareholders equity total   9,481 10,154 9,482 8,292 9,603 6,712 5,012 5,012   Interest-bearing liabilities   2,597 443 0.0 0.0 0.0 555 0.0 0.0   Balance sheet total (assets)   14,451 13,187 11,649 10,192 11,775 9,435 5,012 5,012   Net Debt   2,597 0.0 -796 -128 -779 -83.0 -5,012 -5,012     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   2,519 2,554 1,700 850 2,513 3,003 0.0 0.0   Gross profit growth   11.2% 1.4% -33.4% -50.0% 195.7% 19.5% -100.0% 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)   14,451 13,187 11,649 10,192 11,775 9,435 5,012 5,012   Balance sheet change%   -10.9% -8.7% -11.7% -12.5% 15.5% -19.9% -46.9% 0.0%   Added value   2,518.9 2,554.1 1,700.4 849.7 2,512.8 3,003.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,300 -3,300 -3,300 -1,667 -1,667 -1,667 -7,954 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   34.5% 35.4% 3.0% 1.9% 66.8% 72.3% 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 %   5.7% 6.5% 0.4% 0.1% 15.4% 20.7% 0.0% 0.0%   ROI %   5.7% 6.7% 0.4% 0.2% 15.8% 21.8% 0.0% 0.0%   ROE %   7.6% 6.9% 0.3% 0.1% 14.7% 20.9% 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 %   65.6% 77.0% 81.4% 81.4% 81.6% 71.1% 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, %   103.1% 0.0% -46.8% -15.0% -31.0% -2.8% 0.0% 0.0%   Gearing %   27.4% 4.4% 0.0% 0.0% 0.0% 8.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 2.7% 6.8% 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   0.2 1.1 3.9 4.3 5.8 1.2 0.0 0.0   Current Ratio   0.2 1.1 3.9 4.3 5.8 1.2 0.0 0.0   Cash and cash equivalent   0.0 442.6 795.6 127.9 779.3 637.6 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   -1,975.3 130.6 858.4 405.9 2,437.4 252.4 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