Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Calobra Consulting 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   8.8% 12.7% 8.4% 7.3% 7.9% 8.2% 19.6% 19.6%   Credit score (0-100)   29 18 28 33 30 30 6 6   Credit rating   BB BB BB BBB BB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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)  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   1,526 1,578 1,377 1,660 1,551 1,864 0.0 0.0   EBITDA   -89.3 78.4 -51.3 151 -83.9 -51.8 0.0 0.0   EBIT   -108 63.9 -59.8 146 -88.6 -53.0 0.0 0.0   Pre-tax profit (PTP)   -108.2 63.7 -10.7 123.0 -113.0 -69.8 0.0 0.0   Net earnings   -108.2 63.7 -10.7 123.0 -113.0 -14.4 0.0 0.0   Pre-tax profit without non-rec. items   -108 63.7 -10.7 123 -113 -69.8 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   19.5 4.9 18.1 13.4 8.7 7.5 0.0 0.0   Shareholders equity total   167 231 220 343 230 216 176 176   Interest-bearing liabilities   15.1 19.5 19.9 19.9 19.9 19.2 0.0 0.0   Balance sheet total (assets)   617 997 956 791 701 694 176 176   Net Debt   -103 -499 -736 -572 -217 -39.3 -176 -176     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   1,526 1,578 1,377 1,660 1,551 1,864 0.0 0.0   Gross profit growth   11.7% 3.4% -12.7% 20.6% -6.6% 20.2% -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)   617 997 956 791 701 694 176 176   Balance sheet change%   -4.4% 61.5% -4.2% -17.3% -11.3% -1.0% -74.7% 0.0%   Added value   -89.3 78.4 -51.3 151.2 -83.9 -51.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -38 -29 5 -9 -9 -2 -8 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 -1.0 1.0 -1.0 -2.0 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 (%)   -7.1% 4.0% -4.3% 8.8% -5.7% -2.8% 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 %   -17.1% 7.9% 3.6% 16.9% -11.7% -7.6% 0.0% 0.0%   ROI %   -46.2% 29.6% 14.2% 49.0% -28.5% -21.9% 0.0% 0.0%   ROE %   -48.9% 32.0% -4.7% 43.7% -39.4% -6.4% 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 %   27.1% 23.1% 23.0% 43.4% 32.8% 31.1% 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, %   115.7% -636.2% 1,434.5% -378.5% 258.8% 75.8% 0.0% 0.0%   Gearing %   9.0% 8.5% 9.0% 5.8% 8.6% 8.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.7% 231.3% 124.4% 129.8% 85.7% 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   1.3 1.3 1.3 1.7 1.5 1.4 0.0 0.0   Current Ratio   1.3 1.3 1.3 1.7 1.5 1.4 0.0 0.0   Cash and cash equivalent   118.4 518.1 756.0 592.1 237.0 58.5 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   147.7 225.9 118.6 266.7 221.5 208.3 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   -89 78 -51 151 -84 -52 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -89 78 -51 151 -84 -52 0 0   EBIT / employee   -108 64 -60 146 -89 -53 0 0   Net earnings / employee   -108 64 -11 123 -113 -14 0 0