Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CG Solar & Teknik 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 N/A 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   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   0.0% 4.9% 3.0% 1.5% 1.6% 1.6% 6.9% 6.9%   Credit score (0-100)   0 44 56 76 73 75 35 35   Credit rating   N/A BBB BBB A A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 53.8 26.1 48.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 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   0.0 5,657 15,052 11,290 7,779 8,276 0.0 0.0   EBITDA   0.0 3,698 6,510 3,911 3,196 4,731 0.0 0.0   EBIT   0.0 3,687 6,191 3,452 2,722 4,179 0.0 0.0   Pre-tax profit (PTP)   0.0 3,681.0 6,242.0 3,410.2 2,682.4 4,247.6 0.0 0.0   Net earnings   0.0 2,869.7 4,890.9 2,664.6 2,076.7 3,306.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 3,681 6,242 3,410 2,682 4,248 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 1,094 1,522 1,645 1,995 1,684 0.0 0.0   Shareholders equity total   0.0 2,950 7,728 6,592 8,669 11,976 8,696 8,696   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 5,753 10,847 8,657 10,077 15,255 8,696 8,696   Net Debt   0.0 -3,954 -1,481 -682 -2,184 -5,727 -8,696 -8,696     See the entire balance sheet 1000.0 Volume  2019 N/A 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   0.0 5,657 15,052 11,290 7,779 8,276 0.0 0.0   Gross profit growth   0.0% 0.0% 166.1% -25.0% -31.1% 6.4% -100.0% 0.0%   Employees   0 16 16 13 8 6 0 0   Employee growth %   0.0% 0.0% 0.0% -18.8% -38.5% -25.0% -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)   0 5,753 10,847 8,657 10,077 15,255 8,696 8,696   Balance sheet change%   0.0% 0.0% 88.6% -20.2% 16.4% 51.4% -43.0% 0.0%   Added value   0.0 3,698.1 6,510.1 3,911.3 3,181.5 4,730.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 1,083 109 -336 -123 -863 -1,684 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 N/A 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 (%)   0.0% 65.2% 41.1% 30.6% 35.0% 50.5% 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 %   0.0% 64.1% 75.8% 35.4% 29.1% 33.6% 0.0% 0.0%   ROI %   0.0% 122.3% 114.3% 47.0% 35.3% 40.7% 0.0% 0.0%   ROE %   0.0% 97.3% 91.6% 37.2% 27.2% 32.0% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 51.3% 71.2% 76.2% 86.0% 78.5% 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, %   0.0% -106.9% -22.8% -17.4% -68.3% -121.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 1.7 3.3 3.6 6.1 4.4 0.0 0.0   Current Ratio   0.0 1.7 3.3 3.6 6.1 4.4 0.0 0.0   Cash and cash equivalent   0.0 3,954.1 1,481.3 681.8 2,183.8 5,727.1 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 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   0.0 1,919.9 6,470.2 5,025.1 6,724.7 10,455.0 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 N/A 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   0 231 407 301 398 788 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 231 407 301 400 788 0 0   EBIT / employee   0 230 387 266 340 696 0 0   Net earnings / employee   0 179 306 205 260 551 0 0