Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

China Classification Society Copenhagen 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% 1.9% 1.9%   Bankruptcy risk   2.6% 1.5% 1.8% 1.4% 1.7% 4.0% 9.1% 8.9%   Credit score (0-100)   63 77 71 76 72 48 27 28   Credit rating   BBB A A A A BBB BB BB   Credit limit (kDKK)   0.0 16.5 1.5 28.4 3.3 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   2,837 4,204 2,526 3,325 2,783 2,338 0.0 0.0   EBITDA   570 1,803 223 517 585 -554 0.0 0.0   EBIT   570 1,803 223 517 585 -554 0.0 0.0   Pre-tax profit (PTP)   571.0 1,788.0 178.0 530.0 594.0 -539.8 0.0 0.0   Net earnings   570.0 1,394.0 136.0 413.0 462.0 -422.8 0.0 0.0   Pre-tax profit without non-rec. items   571 1,787 178 530 594 -540 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   361 1,755 1,891 2,304 2,767 2,344 2,294 2,294   Interest-bearing liabilities   1,541 1,040 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,155 3,782 3,064 3,275 3,215 3,343 2,294 2,294   Net Debt   26.0 -1,240 -2,619 -2,462 -1,898 -2,461 -2,294 -2,294     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   2,837 4,204 2,526 3,325 2,783 2,338 0.0 0.0   Gross profit growth   126.8% 48.2% -39.9% 31.6% -16.3% -16.0% -100.0% 0.0%   Employees   2 2 2 3 2 3 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% -33.3% 50.0% -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)   2,155 3,782 3,064 3,275 3,215 3,343 2,294 2,294   Balance sheet change%   32.4% 75.5% -19.0% 6.9% -1.8% 4.0% -31.4% 0.0%   Added value   570.0 1,803.0 223.0 517.0 585.0 -554.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 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   1.0 2.0 3.0 4.0 5.0 -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 (%)   20.1% 42.9% 8.8% 15.5% 21.0% -23.7% 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 %   28.6% 62.2% 7.9% 17.3% 18.8% -16.3% 0.0% 0.0%   ROI %   34.4% 78.6% 11.5% 26.0% 24.1% -20.9% 0.0% 0.0%   ROE %   31.2% 131.8% 7.5% 19.7% 18.2% -16.5% 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 %   16.8% 46.2% 61.7% 70.4% 86.1% 70.1% 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, %   4.6% -68.8% -1,174.4% -476.2% -324.4% 444.1% 0.0% 0.0%   Gearing %   426.9% 59.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4.6% 17.7% 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   1.1 1.8 2.6 3.2 6.8 3.2 0.0 0.0   Current Ratio   1.1 1.8 2.6 3.2 6.8 3.2 0.0 0.0   Cash and cash equivalent   1,515.0 2,280.0 2,619.0 2,462.0 1,898.0 2,460.9 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   259.0 1,652.0 1,811.0 2,146.0 2,600.0 2,236.0 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   285 902 112 172 293 -185 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   285 902 112 172 293 -185 0 0   EBIT / employee   285 902 112 172 293 -185 0 0   Net earnings / employee   285 697 68 138 231 -141 0 0