Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

COGP Properties 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 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 1.5% 0.3%   Bankruptcy risk   1.2% 1.0% 0.9% 0.7% 0.7% 0.8% 8.6% 8.3%   Credit score (0-100)   85 87 90 95 95 92 29 30   Credit rating   A A A AA AA AA BB BB   Credit limit (kDKK)   207.5 290.0 471.3 938.1 1,048.0 986.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   972 929 1,101 1,178 1,244 1,146 0.0 0.0   EBITDA   5,635 929 1,101 1,178 1,244 1,146 0.0 0.0   EBIT   5,603 797 968 3,678 2,377 960 0.0 0.0   Pre-tax profit (PTP)   5,266.0 580.4 894.4 3,543.1 2,176.3 799.9 0.0 0.0   Net earnings   4,107.5 452.8 697.4 2,763.6 1,697.5 623.9 0.0 0.0   Pre-tax profit without non-rec. items   5,266 580 894 3,543 2,176 800 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Tangible assets total   16,682 16,606 16,473 22,731 24,195 24,188 0.0 0.0   Shareholders equity total   4,308 4,761 5,458 8,222 9,919 10,543 10,493 10,493   Interest-bearing liabilities   11,631 20,426 19,372 22,168 21,908 21,663 0.0 0.0   Balance sheet total (assets)   17,165 26,536 26,749 32,630 34,284 34,689 10,493 10,493   Net Debt   11,546 20,401 19,235 22,124 21,879 21,509 -10,493 -10,493     See the entire balance sheet 1000.0 Volume  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 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   972 929 1,101 1,178 1,244 1,146 0.0 0.0   Gross profit growth   80.9% -4.5% 18.6% 7.0% 5.6% -7.9% -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)   17,165 26,536 26,749 32,630 34,284 34,689 10,493 10,493   Balance sheet change%   48.1% 54.6% 0.8% 22.0% 5.1% 1.2% -69.8% 0.0%   Added value   5,634.7 928.6 1,101.2 3,811.0 2,510.6 1,146.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,164 -208 -266 6,125 1,297 -193 -24,188 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 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 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 (%)   576.4% 85.8% 87.9% 312.2% 191.1% 83.8% 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 %   39.0% 4.3% 4.8% 13.4% 8.0% 3.7% 0.0% 0.0%   ROI %   39.2% 4.4% 4.8% 13.6% 8.1% 3.7% 0.0% 0.0%   ROE %   182.2% 10.0% 13.6% 40.4% 18.7% 6.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Equity ratio %   25.1% 17.9% 20.4% 25.2% 28.9% 30.4% 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, %   204.9% 2,196.9% 1,746.8% 1,878.2% 1,758.4% 1,877.0% 0.0% 0.0%   Gearing %   270.0% 429.1% 354.9% 269.6% 220.9% 205.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 2.3% 1.9% 2.1% 2.3% 2.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Quick Ratio   0.0 0.8 0.9 0.7 0.7 0.7 0.0 0.0   Current Ratio   0.0 0.8 0.9 0.7 0.7 0.7 0.0 0.0   Cash and cash equivalent   85.1 25.4 137.0 44.3 29.6 153.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 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   -11,235.5 -1,778.3 -1,699.7 -4,967.1 -4,910.9 -4,626.5 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 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 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