Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CONTRASHIP 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.8% 3.4% 2.7% 2.5% 2.6% 2.0% 8.4% 8.4%   Credit score (0-100)   61 55 60 60 61 67 29 29   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 1.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -172 -195 -243 -197 -157 -238 0.0 0.0   EBITDA   -379 -561 -447 -408 -360 -461 0.0 0.0   EBIT   -459 -678 -558 -519 -471 -569 0.0 0.0   Pre-tax profit (PTP)   -436.0 -474.0 -80.0 -225.0 -294.0 230.7 0.0 0.0   Net earnings   -396.0 -763.0 -80.0 -209.0 -269.0 251.5 0.0 0.0   Pre-tax profit without non-rec. items   -436 -474 31.0 -225 -294 231 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   3,346 3,339 3,228 3,117 3,006 2,898 0.0 0.0   Shareholders equity total   12,591 11,721 11,529 11,207 10,820 11,072 10,671 10,671   Interest-bearing liabilities   0.0 0.0 0.0 0.0 1,033 1,185 0.0 0.0   Balance sheet total (assets)   12,780 12,020 11,850 11,652 12,368 12,786 10,671 10,671   Net Debt   -3,323 -1,560 -1,349 -1,392 -1,203 -3,795 -10,671 -10,671     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -172 -195 -243 -197 -157 -238 0.0 0.0   Gross profit growth   58.5% -13.4% -24.6% 18.9% 20.3% -51.7% 0.0% 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)   12,780 12,020 11,850 11,652 12,368 12,786 10,671 10,671   Balance sheet change%   -5.2% -5.9% -1.4% -1.7% 6.1% 3.4% -16.5% 0.0%   Added value   -379.0 -561.0 -447.0 -408.0 -360.0 -461.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,170 224 -578 -222 -222 -216 -2,898 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   266.9% 347.7% 229.6% 263.5% 300.0% 239.1% 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 %   -3.3% -3.0% 0.5% -1.3% -2.0% 4.8% 0.0% 0.0%   ROI %   -3.3% -3.1% 0.5% -1.4% -2.1% 2.3% 0.0% 0.0%   ROE %   -3.1% -6.3% -0.7% -1.8% -2.4% 2.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   98.5% 97.5% 97.3% 96.2% 87.5% 86.6% 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, %   876.8% 278.1% 301.8% 341.2% 334.2% 822.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 9.5% 10.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.9% 0.0% 0.0% 0.0% 11.0% 4.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   29.3 13.6 11.5 7.1 6.0 12.0 0.0 0.0   Current Ratio   29.3 13.6 11.5 7.1 6.0 12.0 0.0 0.0   Cash and cash equivalent   3,323.0 1,560.0 1,349.0 1,392.0 2,236.0 4,979.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   4,809.0 3,425.0 2,946.0 2,053.0 1,689.0 4,413.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -379 -561 -447 -408 -360 -461 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -379 -561 -447 -408 -360 -461 0 0   EBIT / employee   -459 -678 -558 -519 -471 -569 0 0   Net earnings / employee   -396 -763 -80 -209 -269 251 0 0