Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CARPAINT 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 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   20.5% 25.8% 32.0% 28.1% 23.3% 28.3% 20.4% 20.4%   Credit score (0-100)   6 3 0 1 3 2 5 5   Credit rating   B B C B B B B B   Credit limit (kDKK)   0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -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   580 370 83.1 76.1 244 482 0.0 0.0   EBITDA   105 -113 -287 -204 -1.5 163 0.0 0.0   EBIT   94.7 -120 -301 -206 -1.5 163 0.0 0.0   Pre-tax profit (PTP)   86.6 -127.2 -315.7 -219.2 -28.7 128.7 0.0 0.0   Net earnings   67.4 -101.6 -245.3 -171.5 -24.9 98.5 0.0 0.0   Pre-tax profit without non-rec. items   86.6 -127 -316 -219 -28.7 129 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   30.4 22.5 2.1 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   67.2 -34.4 -280 -451 -476 -378 -458 -458   Interest-bearing liabilities   0.0 0.0 123 346 236 166 458 458   Balance sheet total (assets)   361 376 372 383 368 293 0.0 0.0   Net Debt   -0.9 -5.2 119 344 236 166 458 458     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   580 370 83.1 76.1 244 482 0.0 0.0   Gross profit growth   5.8% -36.2% -77.5% -8.5% 220.0% 97.8% -100.0% 0.0%   Employees   2 0 1 1 1 1 0 0   Employee growth %   0.0% -100.0% 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)   361 376 372 383 368 293 0 0   Balance sheet change%   22.8% 4.2% -1.2% 3.1% -4.0% -20.4% -100.0% 0.0%   Added value   105.3 -112.5 -287.4 -204.1 0.6 162.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4 -16 -34 -4 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 -4.0 1.0 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 (%)   16.3% -32.5% -361.8% -271.0% -0.6% 33.8% 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 %   28.9% -31.2% -56.6% -27.8% -0.2% 21.5% 0.0% 0.0%   ROI %   267.9% -357.4% -487.1% -87.8% -0.5% 80.9% 0.0% 0.0%   ROE %   37.3% -45.8% -65.6% -45.4% -6.6% 29.8% 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 %   18.6% -8.4% -42.9% -54.1% -56.8% -56.4% -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, %   -0.9% 4.7% -41.6% -168.7% -15,375.0% 102.0% 0.0% 0.0%   Gearing %   0.0% 0.0% -44.1% -76.7% -49.6% -44.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   482.2% 0.0% 24.2% 5.5% 9.3% 16.9% 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   0.6 0.5 0.2 0.2 0.2 0.2 0.0 0.0   Current Ratio   1.1 0.9 0.4 0.3 0.3 0.3 0.0 0.0   Cash and cash equivalent   0.9 5.2 3.9 1.9 0.1 0.1 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 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   37.0 -56.9 -412.1 -581.6 -606.5 -462.9 -228.8 -228.8   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   53 0 -287 -204 1 163 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   53 0 -287 -204 -2 163 0 0   EBIT / employee   47 0 -301 -206 -2 163 0 0   Net earnings / employee   34 0 -245 -171 -25 99 0 0