Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

COPARK 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   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   7.4% 13.5% 4.5% 4.6% 2.6% 1.6% 9.2% 9.2%   Credit score (0-100)   34 17 45 45 60 75 27 27   Credit rating   BBB BB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 19.2 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   829 1,049 3,927 8,129 9,385 14,574 0.0 0.0   EBITDA   394 -198 1,269 2,007 790 2,235 0.0 0.0   EBIT   394 -198 1,266 1,929 672 2,105 0.0 0.0   Pre-tax profit (PTP)   465.5 -210.7 1,253.3 1,892.0 618.0 2,092.0 0.0 0.0   Net earnings   363.1 -210.7 1,022.2 1,466.0 470.0 1,629.9 0.0 0.0   Pre-tax profit without non-rec. items   465 -211 1,253 1,892 618 2,092 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   0.0 0.0 158 550 432 434 0.0 0.0   Shareholders equity total   372 -59.9 962 2,428 2,748 4,378 3,978 3,978   Interest-bearing liabilities   80.0 0.0 429 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   639 634 2,642 4,510 4,968 6,804 3,978 3,978   Net Debt   -336 -597 -1,771 -3,260 -2,027 -2,198 -3,978 -3,978     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   829 1,049 3,927 8,129 9,385 14,574 0.0 0.0   Gross profit growth   4,757.8% 26.5% 274.4% 107.0% 15.5% 55.3% -100.0% 0.0%   Employees   3 0 7 13 17 25 0 0   Employee growth %   0.0% -100.0% 0.0% 75.1% 30.8% 47.1% -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)   639 634 2,642 4,510 4,968 6,804 3,978 3,978   Balance sheet change%   831.0% -0.9% 316.9% 70.7% 10.2% 37.0% -41.5% 0.0%   Added value   394.0 -197.7 1,268.5 2,007.0 750.0 2,234.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 155 314 -236 -128 -434 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   47.5% -18.8% 32.2% 23.7% 7.2% 14.4% 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 %   132.3% -29.7% 75.9% 54.0% 14.2% 36.0% 0.0% 0.0%   ROI %   203.3% -87.5% 172.3% 98.4% 25.7% 59.2% 0.0% 0.0%   ROE %   190.6% -41.9% 128.1% 86.5% 18.2% 45.7% 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 %   58.2% -8.7% 36.4% 53.8% 55.3% 64.3% 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, %   -85.3% 302.1% -139.6% -162.4% -256.6% -98.4% 0.0% 0.0%   Gearing %   21.5% 0.0% 44.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.4% 32.5% 6.0% 17.7% 0.0% 0.0% 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   2.4 0.9 1.5 1.9 2.0 2.6 0.0 0.0   Current Ratio   2.4 0.9 1.5 1.9 2.0 2.6 0.0 0.0   Cash and cash equivalent   416.1 597.1 2,200.2 3,260.0 2,027.0 2,198.2 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 28.5 3.6 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   367.9 -64.0 867.2 1,814.0 2,160.0 3,784.8 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   131 0 171 154 44 89 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   131 0 171 154 46 89 0 0   EBIT / employee   131 0 171 148 40 84 0 0   Net earnings / employee   121 0 138 113 28 65 0 0