Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

C&P INSPECTION A/S 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   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   1.3% 1.4% 1.4% 1.4% 1.3% 1.1% 8.9% 8.9%   Credit score (0-100)   81 79 77 78 78 83 28 28   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   145.9 110.4 72.3 80.0 109.3 292.2 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   13,241 9,812 6,648 7,995 7,817 8,779 0.0 0.0   EBITDA   4,323 2,599 776 1,829 1,307 2,445 0.0 0.0   EBIT   4,079 2,324 451 1,501 961 2,169 0.0 0.0   Pre-tax profit (PTP)   4,082.6 2,310.6 467.3 1,486.2 1,008.1 2,226.5 0.0 0.0   Net earnings   3,183.9 1,801.1 359.4 1,158.6 785.9 1,737.1 0.0 0.0   Pre-tax profit without non-rec. items   4,083 2,311 467 1,486 1,008 2,227 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   767 905 785 672 1,110 1,448 0.0 0.0   Shareholders equity total   6,209 6,010 5,269 5,328 4,414 5,151 3,151 3,151   Interest-bearing liabilities   284 1.1 0.3 4.2 19.2 29.1 0.0 0.0   Balance sheet total (assets)   9,946 9,538 7,229 7,950 6,509 7,422 3,151 3,151   Net Debt   -3,920 -4,224 -4,055 -4,370 -3,608 -3,327 -3,151 -3,151     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   13,241 9,812 6,648 7,995 7,817 8,779 0.0 0.0   Gross profit growth   -14.1% -25.9% -32.2% 20.3% -2.2% 12.3% -100.0% 0.0%   Employees   10 10 8 8 8 9 0 0   Employee growth %   0.0% 0.0% -20.0% 0.0% 0.0% 12.5% -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)   9,946 9,538 7,229 7,950 6,509 7,422 3,151 3,151   Balance sheet change%   -0.7% -4.1% -24.2% 10.0% -18.1% 14.0% -57.6% 0.0%   Added value   4,322.8 2,598.7 776.1 1,828.6 1,288.7 2,444.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   94 32 -547 -534 63 53 -1,464 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   30.8% 23.7% 6.8% 18.8% 12.3% 24.7% 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 %   41.1% 24.1% 6.1% 19.8% 14.0% 32.0% 0.0% 0.0%   ROI %   59.9% 36.0% 8.8% 28.1% 20.8% 45.9% 0.0% 0.0%   ROE %   48.1% 29.5% 6.4% 21.9% 16.1% 36.3% 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 %   62.4% 63.9% 73.5% 67.0% 67.8% 69.4% 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, %   -90.7% -162.5% -522.6% -239.0% -276.1% -136.1% 0.0% 0.0%   Gearing %   4.6% 0.0% 0.0% 0.1% 0.4% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.9% 26.7% 6,528.0% 719.0% 64.7% 1.5% 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   2.5 2.8 3.5 2.8 2.6 2.7 0.0 0.0   Current Ratio   2.5 2.7 3.4 2.8 2.6 2.7 0.0 0.0   Cash and cash equivalent   4,204.3 4,225.0 4,055.8 4,374.0 3,627.3 3,356.4 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   5,457.8 5,213.3 4,430.1 4,601.8 3,285.8 3,764.6 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  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   432 260 97 229 161 272 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   432 260 97 229 163 272 0 0   EBIT / employee   408 232 56 188 120 241 0 0   Net earnings / employee   318 180 45 145 98 193 0 0