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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.4% 2.4%   Bankruptcy risk   14.8% 4.1% 8.9% 1.8% 2.1% 1.3% 9.4% 9.4%   Credit score (0-100)   15 50 27 70 66 78 26 26   Credit rating   BB BBB BB A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 1.3 0.3 68.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   17.1 829 837 3,927 8,129 9,386 0.0 0.0   EBITDA   17.1 394 -198 1,269 2,007 791 0.0 0.0   EBIT   17.1 394 -198 1,266 1,929 672 0.0 0.0   Pre-tax profit (PTP)   -7.8 465.5 -210.7 1,253.3 1,892.0 618.4 0.0 0.0   Net earnings   -6.1 363.1 -210.7 1,022.2 1,466.0 470.2 0.0 0.0   Pre-tax profit without non-rec. items   -7.8 465 -211 1,253 1,892 618 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 158 550 432 0.0 0.0   Shareholders equity total   8.9 372 -59.9 962 2,428 2,748 2,348 2,348   Interest-bearing liabilities   0.0 80.0 227 429 0.0 0.0 0.0 0.0   Balance sheet total (assets)   68.7 639 401 2,642 4,510 4,969 2,348 2,348   Net Debt   -51.7 -336 -137 -1,771 -3,260 -2,027 -2,348 -2,348     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   17.1 829 837 3,927 8,129 9,386 0.0 0.0   Gross profit growth   0.0% 4,757.8% 1.0% 368.9% 107.0% 15.5% -100.0% 0.0%   Employees   0 3 6 7 13 17 0 0   Employee growth %   0.0% 0.0% 100.0% 23.7% 75.1% 30.8% -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)   69 639 401 2,642 4,510 4,969 2,348 2,348   Balance sheet change%   0.0% 831.0% -37.2% 558.4% 70.7% 10.2% -52.7% 0.0%   Added value   17.1 394.0 -197.7 1,268.5 1,931.5 790.7 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 0 155 314 -237 -432 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 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   100.0% 47.5% -23.6% 32.2% 23.7% 7.2% 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 %   34.4% 132.3% -35.9% 81.6% 54.0% 14.2% 0.0% 0.0%   ROI %   264.7% 203.3% -58.2% 149.2% 98.4% 25.8% 0.0% 0.0%   ROE %   -68.0% 190.6% -54.5% 149.9% 86.5% 18.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   13.0% 58.2% -13.0% 36.4% 53.8% 55.3% 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, %   -302.7% -85.3% 69.3% -139.6% -162.4% -256.4% 0.0% 0.0%   Gearing %   0.0% 21.5% -379.0% 44.6% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 7.4% 8.5% 3.9% 17.7% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.1 2.4 0.9 1.5 1.9 2.0 0.0 0.0   Current Ratio   1.1 2.4 0.9 1.5 1.9 2.0 0.0 0.0   Cash and cash equivalent   51.7 416.1 363.8 2,200.2 3,260.0 2,027.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 3.6 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   8.9 367.9 -64.0 867.2 1,814.0 2,160.0 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 131 -33 171 149 47 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 131 -33 171 154 47 0 0   EBIT / employee   0 131 -33 171 148 40 0 0   Net earnings / employee   0 121 -35 138 113 28 0 0