Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Copenhagen Towers Office 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.7% 3.0% 2.9% 3.1% 3.6% 1.3% 10.2% 10.0%   Credit score (0-100)   75 57 56 56 52 80 24 24   Credit rating   A BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   495.9 0.1 0.1 0.0 0.0 5,646.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   16,992 59,132 66,330 78,435 71,054 63,710 0.0 0.0   EBITDA   16,992 63,372 194,427 95,105 71,054 63,710 0.0 0.0   EBIT   15,819 63,372 194,427 95,105 -208,973 80,115 0.0 0.0   Pre-tax profit (PTP)   -6,138.5 6,547.0 125,379.0 67,549.0 -256,168.1 22,276.1 0.0 0.0   Net earnings   -4,788.0 6,547.0 125,379.0 67,549.0 -199,811.1 17,375.3 0.0 0.0   Pre-tax profit without non-rec. items   -6,139 63,372 194,427 95,105 -256,168 22,276 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   1,751,591 0.0 0.0 0.0 1,698,965 1,725,274 0.0 0.0   Shareholders equity total   372,620 385,327 500,706 576,255 376,444 393,819 2,250 2,250   Interest-bearing liabilities   1,362,654 0.0 0.0 0.0 1,280,531 1,280,963 0.0 0.0   Balance sheet total (assets)   1,762,168 1,819,657 1,966,416 1,997,025 1,730,930 1,745,746 2,250 2,250   Net Debt   1,359,981 0.0 0.0 0.0 1,266,393 1,277,674 -2,250 -2,250     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   16,992 59,132 66,330 78,435 71,054 63,710 0.0 0.0   Gross profit growth   0.0% 248.0% 12.2% 18.2% -9.4% -10.3% -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)   1,762,168 1,819,657 1,966,416 1,997,025 1,730,930 1,745,746 2,250 2,250   Balance sheet change%   0.0% 3.3% 8.1% 1.6% -13.3% 0.9% -99.9% 0.0%   Added value   15,819.0 63,372.0 194,427.0 95,105.0 -208,973.0 80,114.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,751,591 -1,751,591 0 0 1,698,965 26,309 -1,725,274 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 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   93.1% 107.2% 293.1% 121.3% -294.1% 125.7% 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 %   0.9% 3.5% 10.3% 4.8% -11.2% 5.2% 0.0% 0.0%   ROI %   0.9% 3.5% 10.3% 4.8% -11.2% 5.2% 0.0% 0.0%   ROE %   -1.3% 1.7% 28.3% 12.5% -41.9% 4.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   43.7% 100.0% 100.0% 100.0% 36.1% 37.3% 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, %   8,003.8% 0.0% 0.0% 0.0% 1,782.3% 2,005.5% 0.0% 0.0%   Gearing %   365.7% 0.0% 0.0% 0.0% 340.2% 325.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 0.0% 0.0% 0.0% 7.4% 5.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.5 0.0 0.0 0.0 1.2 0.5 0.0 0.0   Current Ratio   0.5 0.0 0.0 0.0 1.2 0.5 0.0 0.0   Cash and cash equivalent   2,673.1 0.0 0.0 0.0 14,138.2 3,288.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -9,306.0 0.0 0.0 0.0 5,206.1 -17,495.2 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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