Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Copla Legepladser 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% 2.7% 2.7%   Bankruptcy risk   5.4% 8.9% 6.7% 5.5% 6.9% 4.2% 12.1% 11.8%   Credit score (0-100)   43 29 35 40 34 47 20 20   Credit rating   BBB BB BBB BBB BBB BBB BB 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)  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   2,961 2,336 2,801 2,754 3,652 3,392 0.0 0.0   EBITDA   1,131 278 592 532 -564 465 0.0 0.0   EBIT   989 132 442 427 -595 417 0.0 0.0   Pre-tax profit (PTP)   966.6 73.0 358.6 335.2 -752.4 121.2 0.0 0.0   Net earnings   751.2 53.4 278.1 278.8 -591.8 90.5 0.0 0.0   Pre-tax profit without non-rec. items   967 73.0 359 335 -752 121 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 14.3 130 52.2 206 154 0.0 0.0   Shareholders equity total   1,152 990 1,268 1,320 499 589 489 489   Interest-bearing liabilities   12.5 228 191 2,487 3,172 2,925 0.0 0.0   Balance sheet total (assets)   4,645 6,849 4,575 6,349 6,055 5,482 489 489   Net Debt   12.5 -175 191 2,487 3,172 2,925 -489 -489     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   2,961 2,336 2,801 2,754 3,652 3,392 0.0 0.0   Gross profit growth   207.0% -21.1% 19.9% -1.7% 32.6% -7.1% -100.0% 0.0%   Employees   0 0 4 4 9 6 0 0   Employee growth %   0.0% 0.0% 0.0% 11.2% 112.5% -36.6% -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)   4,645 6,849 4,575 6,349 6,055 5,482 489 489   Balance sheet change%   -19.8% 47.4% -33.2% 38.8% -4.6% -9.5% -91.1% 0.0%   Added value   1,131.2 277.9 591.7 532.0 -490.3 465.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -284 -273 -176 -259 123 -100 -154 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 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 (%)   33.4% 5.7% 15.8% 15.5% -16.3% 12.3% 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 %   19.0% 2.3% 7.7% 7.9% -9.5% 7.5% 0.0% 0.0%   ROI %   116.2% 11.1% 33.0% 16.5% -15.7% 12.1% 0.0% 0.0%   ROE %   111.0% 5.0% 24.6% 21.6% -65.1% 16.6% 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 %   24.8% 14.5% 28.7% 20.8% 8.2% 10.8% 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, %   1.1% -62.9% 32.3% 467.5% -562.5% 629.0% 0.0% 0.0%   Gearing %   1.1% 23.1% 15.1% 188.5% 635.8% 496.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.1% 49.2% 39.7% 7.3% 5.8% 10.2% 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   1.1 1.0 1.1 1.0 0.7 0.8 0.0 0.0   Current Ratio   1.2 1.1 1.3 1.2 1.0 1.0 0.0 0.0   Cash and cash equivalent   0.0 403.3 0.0 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)   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   791.6 353.5 1,019.7 1,221.9 -196.5 69.5 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 0 161 130 -57 85 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 161 130 -65 85 0 0   EBIT / employee   0 0 120 105 -69 76 0 0   Net earnings / employee   0 0 76 68 -68 16 0 0