Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Copenhagen Surf School 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 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   6.3% 3.1% 1.4% 1.3% 3.2% 1.8% 11.3% 11.3%   Credit score (0-100)   39 56 76 79 55 71 22 22   Credit rating   BBB BBB A A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 12.0 21.8 0.0 0.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   166 944 1,357 1,434 1,365 1,640 0.0 0.0   EBITDA   87.7 496 564 257 57.2 470 0.0 0.0   EBIT   85.2 486 556 249 49.3 427 0.0 0.0   Pre-tax profit (PTP)   85.2 486.4 553.7 263.1 60.9 414.5 0.0 0.0   Net earnings   70.6 379.2 431.6 204.1 46.4 322.3 0.0 0.0   Pre-tax profit without non-rec. items   85.2 486 554 263 60.9 414 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Tangible assets total   8.6 39.1 31.2 23.2 15.3 112 0.0 0.0   Shareholders equity total   44.7 424 806 810 546 868 528 528   Interest-bearing liabilities   0.0 0.0 11.8 204 491 505 0.0 0.0   Balance sheet total (assets)   317 1,539 2,320 2,343 3,159 3,204 528 528   Net Debt   -229 -1,294 -1,539 -1,019 -977 -1,296 -528 -528     See the entire balance sheet 1000.0 Volume  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 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   166 944 1,357 1,434 1,365 1,640 0.0 0.0   Gross profit growth   15.7% 469.9% 43.7% 5.6% -4.8% 20.1% -100.0% 0.0%   Employees   1 2 4 4 3 3 0 0   Employee growth %   0.0% 100.0% 100.0% 0.0% -25.0% 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)   317 1,539 2,320 2,343 3,159 3,204 528 528   Balance sheet change%   97.5% 385.2% 50.8% 1.0% 34.8% 1.4% -83.5% 0.0%   Added value   87.7 495.7 564.4 256.7 57.2 470.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5 21 -16 -16 -16 54 -112 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 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 (%)   51.4% 51.5% 41.0% 17.3% 3.6% 26.0% 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 %   33.8% 52.4% 29.0% 11.6% 2.2% 13.7% 0.0% 0.0%   ROI %   381.5% 207.6% 90.3% 29.4% 6.0% 36.2% 0.0% 0.0%   ROE %   68.7% 161.9% 70.2% 25.3% 6.8% 45.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Equity ratio %   14.1% 27.5% 34.7% 34.6% 17.3% 27.1% 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, %   -261.0% -261.1% -272.7% -397.0% -1,708.0% -275.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.5% 25.2% 90.0% 58.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 113.0% 5.8% 0.0% 4.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Quick Ratio   0.9 1.3 1.4 1.1 0.7 0.9 0.0 0.0   Current Ratio   1.2 1.5 1.6 1.5 1.2 1.3 0.0 0.0   Cash and cash equivalent   228.9 1,294.0 1,550.7 1,223.0 1,468.4 1,801.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 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   50.7 466.9 871.4 798.8 494.4 738.3 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 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   88 248 141 64 19 157 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   88 248 141 64 19 157 0 0   EBIT / employee   85 243 139 62 16 142 0 0   Net earnings / employee   71 190 108 51 15 107 0 0