Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

C. Køster Holding ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5% 1.5%   Bankruptcy risk   6.3% 8.4% 5.8% 3.5% 4.6% 8.9% 22.0% 22.0%   Credit score (0-100)   39 30 40 51 46 27 4 4   Credit rating   BBB BB BBB BBB BBB BB 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)  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 0 205 433 930 1,065 1,065 1,065   Gross profit   -3.8 -1.3 203 431 925 1,064 0.0 0.0   EBITDA   -3.8 -1.3 203 431 925 1,064 0.0 0.0   EBIT   -3.8 -1.3 203 431 925 1,064 0.0 0.0   Pre-tax profit (PTP)   65.0 -63.1 203.4 430.9 923.9 1,064.0 0.0 0.0   Net earnings   65.0 -63.1 203.4 430.9 923.9 1,064.0 0.0 0.0   Pre-tax profit without non-rec. items   65.0 -63.1 203 431 924 1,064 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 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   530 377 581 955 1,432 871 7.7 7.7   Interest-bearing liabilities   15.7 6.9 8.2 8.2 8.2 8.2 0.0 0.0   Balance sheet total (assets)   547 385 590 964 1,441 880 7.7 7.7   Net Debt   15.3 6.6 7.8 -46.4 -93.6 -118 -7.7 -7.7     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 0 205 433 930 1,065 1,065 1,065   Net sales growth   -100.0% 0.0% 0.0% 111.7% 114.6% 14.6% 0.0% 0.0%   Gross profit   -3.8 -1.3 203 431 925 1,064 0.0 0.0   Gross profit growth   0.0% 67.0% 0.0% 112.0% 114.5% 15.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   547 385 590 964 1,441 880 8 8   Balance sheet change%   3.1% -29.6% 53.1% 63.5% 49.4% -38.9% -99.1% 0.0%   Added value   -3.8 -1.3 203.4 431.3 924.9 1,063.7 0.0 0.0   Added value %   0.0% 0.0% 99.4% 99.6% 99.5% 99.9% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 4.0 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% 99.4% 99.6% 99.5% 99.9% 0.0% 0.0%   EBIT %   0.0% 0.0% 99.4% 99.6% 99.5% 99.9% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 99.4% 99.5% 99.4% 99.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 99.4% 99.5% 99.4% 99.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 99.4% 99.5% 99.4% 99.9% 0.0% 0.0%   ROA %   12.1% -13.5% 41.7% 55.5% 76.9% 91.7% 0.0% 0.0%   ROI %   12.1% -13.6% 41.8% 55.6% 77.0% 91.8% 0.0% 0.0%   ROE %   12.4% -13.9% 42.5% 56.1% 77.4% 92.4% 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 %   96.9% 97.9% 98.4% 99.0% 99.3% 98.9% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 4.6% 2.2% 1.0% 0.9% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 4.4% -10.4% -9.9% -10.9% -0.7% -0.7%   Net int. bear. debt to EBITDA, %   -404.5% -525.5% 3.8% -10.8% -10.1% -11.1% 0.0% 0.0%   Gearing %   3.0% 1.8% 1.4% 0.9% 0.6% 0.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 4.3% 12.1% 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   0.0 0.0 0.0 5.8 10.8 13.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 5.8 10.8 13.4 0.0 0.0   Cash and cash equivalent   0.4 0.3 0.3 54.5 101.7 125.8 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)   120.5 365.0 365.0 234.8 98.2 365.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.2% 12.6% 10.9% 11.8% 0.7% 0.7%   Net working capital   -16.6 -7.8 -9.1 45.1 92.3 116.4 0.0 0.0   Net working capital %   0.0% 0.0% -4.4% 10.4% 9.9% 10.9% 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 0 205 433 930 1,065 0 0   Added value / employee   -4 -1 203 431 925 1,064 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -4 -1 203 431 925 1,064 0 0   EBIT / employee   -4 -1 203 431 925 1,064 0 0   Net earnings / employee   65 -63 203 431 924 1,064 0 0