Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Casa Dome 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% 1.3% 1.3%   Bankruptcy risk   9.0% 7.7% 6.3% 12.2% 11.9% 8.2% 15.9% 15.9%   Credit score (0-100)   29 33 37 18 19 29 12 12   Credit rating   BB BB BBB BB BB BB BB BB   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 0 0 1,533 120 120 120   Gross profit   1,856 2,135 2,090 1,265 25.7 48.2 0.0 0.0   EBITDA   1.9 146 -11.2 -128 25.7 48.2 0.0 0.0   EBIT   1.9 146 -11.2 -128 20.3 42.8 0.0 0.0   Pre-tax profit (PTP)   0.0 144.5 -19.3 -131.3 1.5 31.8 0.0 0.0   Net earnings   0.0 116.3 -16.6 -131.1 -0.3 32.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 144 -19.3 -131 1.5 31.8 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   110 79.0 48.4 33.9 28.5 23.2 0.0 0.0   Shareholders equity total   30.5 147 130 -0.9 -1.2 30.8 -19.2 -19.2   Interest-bearing liabilities   0.8 216 27.7 10.0 177 19.2 19.2 19.2   Balance sheet total (assets)   1,500 1,996 799 1,725 721 437 0.0 0.0   Net Debt   -777 189 -218 -160 160 17.9 19.2 19.2     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 1,533 120 120 120   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% -92.2% 0.0% 0.0%   Gross profit   1,856 2,135 2,090 1,265 25.7 48.2 0.0 0.0   Gross profit growth   454.3% 15.0% -2.1% -39.5% -98.0% 87.5% -100.0% 0.0%   Employees   2 2 3 2 0 0 0 0   Employee growth %   100.0% 0.0% 50.0% -33.3% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,500 1,996 799 1,725 721 437 0 0   Balance sheet change%   18.9% 33.1% -59.9% 115.7% -58.2% -39.4% -100.0% 0.0%   Added value   1.9 145.8 -11.2 -127.6 20.3 48.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 1.3% 40.2% 0.0% 0.0%   Investments   110 -31 -31 -15 -11 -11 -23 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 -1.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 1.0 2.0 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% 1.7% 40.2% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 1.3% 35.7% 0.0% 0.0%   EBIT to gross profit (%)   0.1% 6.8% -0.5% -10.1% 79.0% 88.8% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% -0.0% 26.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.3% 31.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.1% 26.5% 0.0% 0.0%   ROA %   0.1% 8.3% -0.8% -10.1% 1.7% 7.4% 0.0% 0.0%   ROI %   4.3% 73.7% -3.2% -47.8% 11.0% 37.7% 0.0% 0.0%   ROE %   0.0% 131.3% -12.0% -14.1% -0.0% 8.5% 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 %   2.0% 7.4% 16.3% -0.1% -0.2% 7.1% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 35.4% 180.7% 16.0% 16.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 34.3% 179.7% 16.0% 16.0%   Net int. bear. debt to EBITDA, %   -40,835.8% 130.0% 1,954.5% 125.7% 622.9% 37.2% 0.0% 0.0%   Gearing %   2.7% 147.0% 21.3% -1,152.7% -15,327.4% 62.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.9% 1.2% 6.7% 19.6% 20.1% 11.2% 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   0.9 1.0 1.4 1.1 1.2 1.7 0.0 0.0   Current Ratio   0.9 1.0 1.4 1.1 1.2 1.7 0.0 0.0   Cash and cash equivalent   777.5 26.4 245.7 170.4 16.9 1.2 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 0.0 41.0 425.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 42.1% 305.6% 0.0% 0.0%   Net working capital   -118.9 69.2 217.0 100.4 102.4 149.6 -9.6 -9.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 6.7% 124.9% -8.0% -8.0%   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   1 73 -4 -64 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1 73 -4 -64 0 0 0 0   EBIT / employee   1 73 -4 -64 0 0 0 0   Net earnings / employee   0 58 -6 -66 0 0 0 0