Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

COPENHAGEN ENGINEERING 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  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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   4.0% 1.4% 3.4% 1.5% 1.3% 1.3% 5.6% 5.5%   Credit score (0-100)   51 79 54 74 79 78 41 41   Credit rating   BBB A BBB A A A BBB BBB   Credit limit (kDKK)   0.0 32.9 0.0 20.4 80.4 107.9 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   3,587 3,462 2,911 4,629 4,204 5,364 0.0 0.0   EBITDA   186 952 286 1,915 852 1,825 0.0 0.0   EBIT   186 952 286 1,915 852 1,825 0.0 0.0   Pre-tax profit (PTP)   68.0 924.0 269.3 1,870.8 870.0 1,895.0 0.0 0.0   Net earnings   24.9 704.4 187.1 1,430.4 625.3 1,431.8 0.0 0.0   Pre-tax profit without non-rec. items   68.0 924 269 1,871 870 1,895 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   2,070 2,364 2,461 2,254 1,916 2,041 0.0 0.0   Shareholders equity total   2,853 3,557 3,744 5,175 5,800 7,232 5,732 5,732   Interest-bearing liabilities   195 2,436 707 3,803 1,292 1,790 0.0 0.0   Balance sheet total (assets)   8,675 8,571 9,682 13,094 10,412 14,055 5,732 5,732   Net Debt   184 2,435 690 3,794 1,278 1,780 -5,693 -5,693     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   3,587 3,462 2,911 4,629 4,204 5,364 0.0 0.0   Gross profit growth   -1.4% -3.5% -15.9% 59.0% -9.2% 27.6% -100.0% 0.0%   Employees   4 4 4 2 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% -50.0% 50.0% 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)   8,675 8,571 9,682 13,094 10,412 14,055 5,732 5,732   Balance sheet change%   -8.1% -1.2% 13.0% 35.2% -20.5% 35.0% -59.2% 0.0%   Added value   186.1 952.0 285.9 1,914.7 852.1 1,825.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -82 295 97 -207 -338 164 -2,041 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  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 (%)   5.2% 27.5% 9.8% 41.4% 20.3% 34.0% 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 %   2.5% 11.6% 3.7% 17.3% 8.3% 16.9% 0.0% 0.0%   ROI %   6.7% 20.2% 6.3% 29.0% 12.1% 25.5% 0.0% 0.0%   ROE %   0.9% 22.0% 5.1% 32.1% 11.4% 22.0% 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 %   34.1% 41.5% 38.7% 39.5% 55.7% 51.5% 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, %   98.9% 255.7% 241.3% 198.2% 150.0% 97.5% 0.0% 0.0%   Gearing %   6.8% 68.5% 18.9% 73.5% 22.3% 24.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   161.9% 5.8% 4.2% 4.3% 4.1% 10.9% 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   1.2 1.2 1.1 1.3 1.6 1.6 0.0 0.0   Current Ratio   1.3 1.4 1.3 1.4 1.8 1.7 0.0 0.0   Cash and cash equivalent   10.4 1.6 16.6 8.4 13.9 10.3 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   1,459.4 1,715.9 1,626.9 3,017.3 3,771.2 5,046.2 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   47 238 71 957 284 608 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   47 238 71 957 284 608 0 0   EBIT / employee   47 238 71 957 284 608 0 0   Net earnings / employee   6 176 47 715 208 477 0 0