Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CS 2 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   3.5% 2.6% 1.8% 2.9% 2.9% 1.6% 10.0% 10.0%   Credit score (0-100)   55 62 71 57 58 73 24 24   Credit rating   BBB BBB A BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.8 0.0 0.0 3.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   290 338 475 452 376 448 0.0 0.0   EBITDA   290 338 475 452 376 448 0.0 0.0   EBIT   275 320 450 426 350 422 0.0 0.0   Pre-tax profit (PTP)   138.0 -44.0 279.0 267.0 193.0 596.6 0.0 0.0   Net earnings   106.0 -42.0 217.0 204.0 151.0 465.3 0.0 0.0   Pre-tax profit without non-rec. items   138 -44.0 279 262 193 597 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   5,974 7,685 7,792 7,792 7,763 7,739 0.0 0.0   Shareholders equity total   1,489 1,347 1,564 1,769 1,920 2,386 2,260 2,260   Interest-bearing liabilities   4,439 6,362 6,088 5,796 5,617 5,103 0.0 0.0   Balance sheet total (assets)   6,233 7,869 7,884 7,799 7,777 7,786 2,260 2,260   Net Debt   4,439 6,362 6,088 5,796 5,617 5,103 -2,260 -2,260     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   290 338 475 452 376 448 0.0 0.0   Gross profit growth   -7.6% 16.6% 40.5% -4.8% -16.8% 19.3% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   6,233 7,869 7,884 7,799 7,777 7,786 2,260 2,260   Balance sheet change%   -0.7% 26.2% 0.2% -1.1% -0.3% 0.1% -71.0% 0.0%   Added value   290.0 338.0 475.0 452.0 376.0 448.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   46 1,693 82 -26 -55 -50 -7,739 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   94.8% 94.7% 94.7% 94.2% 93.1% 94.2% 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 %   4.4% 4.6% 5.7% 5.4% 4.5% 11.0% 0.0% 0.0%   ROI %   4.6% 4.6% 5.8% 5.5% 4.6% 11.2% 0.0% 0.0%   ROE %   6.7% -3.0% 14.9% 12.2% 8.2% 21.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   23.9% 17.1% 19.9% 22.7% 24.7% 30.6% 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, %   1,530.7% 1,882.2% 1,281.7% 1,282.3% 1,493.9% 1,137.9% 0.0% 0.0%   Gearing %   298.1% 472.3% 389.3% 327.6% 292.6% 213.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 6.8% 2.8% 2.8% 2.8% 4.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.2 0.3 0.2 0.0 0.0 0.1 0.0 0.0   Current Ratio   0.2 0.3 0.1 0.0 0.0 0.1 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -862.0 -532.0 -528.0 -506.0 -528.0 -441.6 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   290 338 475 452 376 448 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   290 338 475 452 376 448 0 0   EBIT / employee   275 320 450 426 350 422 0 0   Net earnings / employee   106 -42 217 204 151 465 0 0