Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CHAMI FORSIKRINGSMÆGLER 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.8% 0.8%   Bankruptcy risk   17.1% 16.8% 13.7% 13.1% 16.5% 15.3% 20.7% 20.7%   Credit score (0-100)   10 11 16 16 10 12 5 5   Credit rating   BB BB BB BB 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)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   354 433 429 400 425 427 0.0 0.0   EBITDA   260 354 361 360 366 365 0.0 0.0   EBIT   260 354 361 360 366 365 0.0 0.0   Pre-tax profit (PTP)   260.5 353.6 359.4 354.1 363.6 365.3 0.0 0.0   Net earnings   199.1 271.4 276.5 275.2 280.4 284.0 0.0 0.0   Pre-tax profit without non-rec. items   260 354 359 354 364 365 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   279 443 609 571 361 365 0.3 0.3   Interest-bearing liabilities   0.0 0.0 0.2 0.2 0.2 0.7 0.0 0.0   Balance sheet total (assets)   351 573 706 706 425 480 0.3 0.3   Net Debt   -351 -573 -705 -706 -425 -479 -0.3 -0.3     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   354 433 429 400 425 427 0.0 0.0   Gross profit growth   -11.0% 22.4% -1.1% -6.7% 6.1% 0.5% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   -93.5 -79.5 -67.6 -40.3 -58.4 -61.4 0.0 0.0   Balance sheet total (assets)   351 573 706 706 425 480 0 0   Balance sheet change%   -4.7% 63.2% 23.1% 0.1% -39.7% 12.7% -99.9% 0.0%   Added value   354.0 433.2 428.6 400.1 424.6 426.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   73.6% 81.6% 84.2% 89.9% 86.3% 85.6% 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 %   72.4% 76.5% 56.5% 51.0% 64.7% 80.7% 0.0% 0.0%   ROI %   88.2% 97.9% 68.7% 61.0% 78.5% 100.4% 0.0% 0.0%   ROE %   91.2% 75.2% 52.6% 46.7% 60.2% 78.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   79.6% 77.3% 86.3% 80.9% 84.9% 76.2% 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, %   -134.8% -162.0% -195.4% -196.2% -116.1% -131.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.1% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1,649.0% 2,838.0% 1,297.5% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   4.9 10.9 31.5 10.8 0.0 9.9 0.0 0.0   Current Ratio   4.9 10.9 31.5 10.8 0.0 9.9 0.0 0.0   Cash and cash equivalent   351.1 573.0 705.5 706.0 425.4 479.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   279.4 520.2 683.1 640.8 425.4 431.4 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 427 0 0   Employee expenses / employee   0 0 0 0 0 -61 0 0   EBITDA / employee   0 0 0 0 0 365 0 0   EBIT / employee   0 0 0 0 0 365 0 0   Net earnings / employee   0 0 0 0 0 284 0 0