Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Cheetah Capital A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   5.8% 6.6% 1.5% 5.0% 8.7% 6.0% 10.2% 10.2%   Credit score (0-100)   42 37 78 43 27 38 23 24   Credit rating   BBB BBB A BBB BB BBB BB BB   Credit limit (kDKK)   0.0 0.0 14.9 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   -94 -116 84 -41 -2,370 -985 -985 -985   Gross profit   -105 -127 69.4 -51.5 -2,392 -1,010 0.0 0.0   EBITDA   -105 -127 69.4 -51.5 -2,392 -1,010 0.0 0.0   EBIT   -105 -127 69.4 -51.5 -2,392 -1,010 0.0 0.0   Pre-tax profit (PTP)   -99.2 -121.0 75.2 -48.4 -2,389.2 -1,005.4 0.0 0.0   Net earnings   -98.1 -121.0 78.2 -46.7 -2,385.1 -1,005.4 0.0 0.0   Pre-tax profit without non-rec. items   -99.2 -121 75.2 -48.4 -2,389 -1,005 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,781 2,660 2,738 2,692 3,341 2,335 1,835 1,835   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,211 3,098 3,328 3,438 7,382 6,455 1,835 1,835   Net Debt   -133 -104 -143 -120 -3,349 -120 -1,835 -1,835     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   -94 -116 84 -41 -2,370 -985 -985 -985   Net sales growth   -139.3% 24.0% -172.4% -148.4% 5,713.9% -58.4% 0.0% 0.0%   Gross profit   -105 -127 69.4 -51.5 -2,392 -1,010 0.0 0.0   Gross profit growth   0.0% -21.4% 0.0% 0.0% -4,544.8% 57.8% 0.0% 0.0%   Employees   0 0 0 0 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)   3,211 3,098 3,328 3,438 7,382 6,455 1,835 1,835   Balance sheet change%   6.8% -3.5% 7.4% 3.3% 114.7% -12.6% -71.6% 0.0%   Added value   -104.6 -126.9 69.4 -51.5 -2,392.4 -1,009.7 0.0 0.0   Added value %   111.5% 109.1% 82.4% 126.4% 101.0% 102.5% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 1.0 -1.0 -2.0 1.0 -1.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A EBITDA %   111.5% 109.1% 82.4% 126.4% 101.0% 102.5% 0.0% 0.0%   EBIT %   0.0% 0.0% 82.4% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   104.5% 104.0% 92.9% 114.5% 100.7% 102.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   104.5% 104.0% 92.9% 114.5% 100.7% 102.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   105.8% 104.0% 89.3% 118.7% 100.8% 102.0% 0.0% 0.0%   ROA %   -3.0% -3.6% 2.6% -1.1% -43.9% -13.4% 0.0% 0.0%   ROI %   -3.1% -3.6% 2.7% -1.1% -44.8% -13.6% 0.0% 0.0%   ROE %   -3.5% -4.4% 2.9% -1.7% -79.1% -35.4% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   86.6% 85.9% 82.3% 78.3% 45.3% 36.2% 100.0% 100.0%   Relative indebtedness %   -458.0% -376.6% 699.9% -1,661.1% -170.5% -418.2% 0.0% 0.0%   Relative net indebtedness %   -316.0% -286.8% 530.2% -1,365.5% -29.2% -406.0% 186.3% 186.3%   Net int. bear. debt to EBITDA, %   127.4% 82.3% -206.0% 233.9% 140.0% 11.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   87.7 88.6 99.1 88.9 439.6 42.7 0.0 0.0   Current Ratio   87.7 88.6 99.1 88.9 439.6 42.7 0.0 0.0   Cash and cash equivalent   133.2 104.5 142.9 120.5 3,349.1 119.6 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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)   338.3 343.1 245.8 339.5 160.0 149.6 0.0 0.0   Current assets / Net sales %   -940.7% -761.9% 1,177.5% -2,633.3% -186.6% -454.8% -186.3% -186.3%   Net working capital   872.5 876.2 981.5 1,061.2 4,411.9 4,375.6 0.0 0.0   Net working capital %   -930.0% -753.3% 1,165.6% -2,603.7% -186.2% -444.1% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 -2,370 -985 0 0   Added value / employee   0 0 0 0 -2,392 -1,010 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -2,392 -1,010 0 0   EBIT / employee   0 0 0 0 -2,392 -1,010 0 0   Net earnings / employee   0 0 0 0 -2,385 -1,005 0 0