Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Core Leasing A/S 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 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% 2.1% 2.1%   Bankruptcy risk   0.0% 4.9% 2.3% 2.5% 3.7% 3.7% 6.5% 6.5%   Credit score (0-100)   0 46 64 61 51 51 37 37   Credit rating   N/A BBB BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.0 -0.0 0.1 0.1 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 N/A 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   0.0 915 7,206 14,313 19,115 24,294 0.0 0.0   EBITDA   0.0 -554 4,758 10,444 13,918 18,479 0.0 0.0   EBIT   0.0 -566 4,758 10,444 13,885 18,446 0.0 0.0   Pre-tax profit (PTP)   0.0 -1,229.6 1,814.0 5,091.0 7,827.2 6,006.8 0.0 0.0   Net earnings   0.0 -963.0 1,814.0 5,091.0 6,087.2 4,659.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -1,229 4,758 10,444 7,827 6,007 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 78.5 0.0 0.0 38.8 382 0.0 0.0   Shareholders equity total   0.0 -463 1,351 9,671 15,758 20,417 19,917 19,917   Interest-bearing liabilities   0.0 46,895 0.0 0.0 167,725 216,317 0.0 0.0   Balance sheet total (assets)   0.0 48,866 109,365 158,539 197,812 252,029 19,917 19,917   Net Debt   0.0 46,895 0.0 0.0 167,725 216,317 -19,917 -19,917     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 915 7,206 14,313 19,115 24,294 0.0 0.0   Gross profit growth   0.0% 0.0% 687.5% 98.6% 33.5% 27.1% -100.0% 0.0%   Employees   0 1 2 3 4 6 0 0   Employee growth %   0.0% 0.0% 100.0% 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)   0 48,866 109,365 158,539 197,812 252,029 19,917 19,917   Balance sheet change%   0.0% 0.0% 123.8% 45.0% 24.8% 27.4% -92.1% 0.0%   Added value   0.0 -554.1 4,758.0 10,444.0 13,885.0 18,479.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 67 -78 0 6 310 -382 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% -61.9% 66.0% 73.0% 72.6% 75.9% 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% -1.1% 6.0% 7.8% 7.8% 8.2% 0.0% 0.0%   ROI %   0.0% -1.2% 6.1% 7.8% 7.5% 7.9% 0.0% 0.0%   ROE %   0.0% -2.0% 7.2% 92.4% 47.9% 25.8% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 19.8% 100.0% 100.0% 18.6% 17.4% 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% -8,462.9% 0.0% 0.0% 1,205.1% 1,170.6% 0.0% 0.0%   Gearing %   0.0% -10,128.5% 0.0% 0.0% 1,064.4% 1,059.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.8% 0.0% 0.0% 7.3% 6.5% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.2 0.0 0.0 1.4 1.3 0.0 0.0   Current Ratio   0.0 1.2 0.0 0.0 1.4 1.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 9,463.9 0.0 0.0 55,499.3 62,976.9 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 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 -554 2,379 3,481 3,471 3,080 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -554 2,379 3,481 3,480 3,080 0 0   EBIT / employee   0 -566 2,379 3,481 3,471 3,074 0 0   Net earnings / employee   0 -963 907 1,697 1,522 777 0 0