Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CST Transport 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 N/A 2019 N/A 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% 5.7% 5.7%   Bankruptcy risk   0.0% 0.0% 3.8% 3.0% 1.2% 1.1% 9.6% 9.6%   Credit score (0-100)   0 0 51 56 82 83 26 26   Credit rating   N/A N/A BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 84.2 168.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 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   0.0 0.0 2,960 3,497 5,487 6,949 0.0 0.0   EBITDA   0.0 0.0 765 719 1,674 1,534 0.0 0.0   EBIT   0.0 0.0 389 410 1,191 927 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 374.4 319.1 1,036.8 705.1 0.0 0.0   Net earnings   0.0 0.0 225.4 247.3 797.8 542.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 316 319 1,037 705 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 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 2,181 3,019 6,158 7,418 0.0 0.0   Shareholders equity total   0.0 0.0 325 573 1,371 1,913 1,753 1,753   Interest-bearing liabilities   0.0 0.0 2,643 327 814 1,062 0.0 0.0   Balance sheet total (assets)   0.0 0.0 3,112 4,031 7,770 9,336 1,753 1,753   Net Debt   0.0 0.0 2,643 234 433 913 -1,753 -1,753     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 2,960 3,497 5,487 6,949 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 18.1% 56.9% 26.7% -100.0% 0.0%   Employees   0 0 4 6 6 7 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 0.0% 16.7% -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)   0 0 3,112 4,031 7,770 9,336 1,753 1,753   Balance sheet change%   0.0% 0.0% 0.0% 29.5% 92.8% 20.2% -81.2% 0.0%   Added value   0.0 0.0 765.4 718.9 1,500.3 1,533.5 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 1,805 529 2,656 654 -7,418 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 13.2% 11.7% 21.7% 13.3% 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 %   0.0% 0.0% 12.5% 11.5% 20.2% 10.8% 0.0% 0.0%   ROI %   0.0% 0.0% 15.7% 15.0% 25.0% 12.8% 0.0% 0.0%   ROE %   0.0% 0.0% 69.3% 55.1% 82.1% 33.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 10.5% 14.2% 17.6% 20.5% 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, %   0.0% 0.0% 345.4% 32.6% 25.9% 59.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 812.5% 57.1% 59.4% 55.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 5.5% 6.1% 27.1% 23.7% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.6 0.7 0.8 0.8 0.0 0.0   Current Ratio   0.0 0.0 0.6 0.7 0.8 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 92.5 380.6 148.9 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 -576.4 -350.6 -434.7 -575.7 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 N/A 2019 N/A 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 0 191 120 250 219 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 191 120 279 219 0 0   EBIT / employee   0 0 97 68 199 132 0 0   Net earnings / employee   0 0 56 41 133 77 0 0