Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CPC 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% 0.6% 0.6%   Bankruptcy risk   0.9% 0.6% 0.6% 0.5% 1.0% 1.3% 7.4% 7.4%   Credit score (0-100)   89 97 98 98 87 78 33 33   Credit rating   A AA AA AA A A BB BB   Credit limit (kDKK)   3,136.3 5,182.5 5,189.1 5,616.0 3,110.6 2,183.6 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   -198 -149 -146 -225 -251 109,844 0.0 0.0   EBITDA   -198 -149 -146 -225 -251 109,844 0.0 0.0   EBIT   -1,524 -149 -146 -225 -568 109,814 0.0 0.0   Pre-tax profit (PTP)   -3,224.0 5,939.0 1,272.0 5,375.0 -4,523.0 108,724.9 0.0 0.0   Net earnings   -2,998.0 4,627.0 982.0 4,179.0 -3,874.0 107,973.0 0.0 0.0   Pre-tax profit without non-rec. items   -3,224 5,939 1,272 5,375 -4,223 112,605 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   49,127 53,654 53,525 56,704 51,980 143,953 143,706 143,706   Interest-bearing liabilities   123 4,906 5,975 10,219 7,136 282 0.0 0.0   Balance sheet total (assets)   49,474 59,317 59,661 68,020 60,166 145,324 143,706 143,706   Net Debt   -32,912 -30,606 -25,645 -19,580 -14,986 -60,706 -143,706 -143,706     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   -198 -149 -146 -225 -251 109,844 0.0 0.0   Gross profit growth   12.8% 24.7% 2.0% -54.1% -11.6% 0.0% -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)   49,474 59,317 59,661 68,020 60,166 145,324 143,706 143,706   Balance sheet change%   -7.6% 19.9% 0.6% 14.0% -11.5% 141.5% -1.1% 0.0%   Added value   -198.0 -149.0 -146.0 -225.0 -568.0 109,844.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,326 0 0 0 -317 -30 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -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 (%)   769.7% 100.0% 100.0% 100.0% 226.3% 100.0% 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 %   1.0% 11.1% 2.8% 8.6% 0.6% 112.7% 0.0% 0.0%   ROI %   1.0% 11.2% 2.8% 8.7% 1.6% 110.8% 0.0% 0.0%   ROE %   -5.9% 9.0% 1.8% 7.6% -7.1% 110.2% 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 %   99.3% 90.5% 89.7% 83.4% 86.4% 99.1% 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, %   16,622.2% 20,540.9% 17,565.1% 8,702.2% 5,970.5% -55.3% 0.0% 0.0%   Gearing %   0.3% 9.1% 11.2% 18.0% 13.7% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2,816.6% 3.6% 7.3% 1.7% 60.1% 32.5% 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   100.8 25.6 36.2 6.8 19.9 165.9 0.0 0.0   Current Ratio   100.8 25.6 36.2 6.8 19.9 165.9 0.0 0.0   Cash and cash equivalent   33,035.0 35,512.0 31,620.0 29,799.0 22,122.0 60,988.6 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   2,624.0 -239.0 -389.0 -2,207.0 752.0 2,996.8 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 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