Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

COPENHAGEN PIANO 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.9% 2.9%   Bankruptcy risk   7.8% 3.8% 2.2% 1.1% 4.6% 7.8% 10.9% 10.9%   Credit score (0-100)   33 52 66 84 45 30 22 22   Credit rating   BB BBB BBB A BBB BB BB BB   Credit limit (kDKK)   -0.0 0.0 0.1 148.6 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   868 1,942 1,745 1,870 42.9 -10.8 0.0 0.0   EBITDA   572 1,959 1,608 1,249 -469 -435 0.0 0.0   EBIT   447 1,888 1,586 1,213 -504 -481 0.0 0.0   Pre-tax profit (PTP)   221.0 1,693.6 1,404.3 1,107.3 -660.3 -670.4 0.0 0.0   Net earnings   -144.6 1,812.2 1,099.6 1,039.7 -513.5 -552.4 0.0 0.0   Pre-tax profit without non-rec. items   221 1,694 1,404 1,107 -660 -670 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   100 133 122 86.6 162 117 0.0 0.0   Shareholders equity total   -1,292 520 1,620 2,660 2,146 1,594 844 844   Interest-bearing liabilities   3,362 3,074 2,151 2,271 2,930 3,375 0.0 0.0   Balance sheet total (assets)   3,394 4,071 4,209 5,584 5,479 5,825 844 844   Net Debt   3,356 3,068 2,136 2,268 2,925 3,309 -844 -844     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   868 1,942 1,745 1,870 42.9 -10.8 0.0 0.0   Gross profit growth   52.9% 123.7% -10.1% 7.2% -97.7% 0.0% 0.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   0.0% -50.0% 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)   3,394 4,071 4,209 5,584 5,479 5,825 844 844   Balance sheet change%   0.9% 19.9% 3.4% 32.7% -1.9% 6.3% -85.5% 0.0%   Added value   571.7 1,958.5 1,608.3 1,248.7 -468.7 -435.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -250 -38 -33 -72 39 -90 -117 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   51.4% 97.2% 90.9% 64.9% -1,175.8% 4,452.4% 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 %   9.7% 43.4% 38.3% 24.8% -9.1% -8.4% 0.0% 0.0%   ROI %   14.5% 54.7% 43.1% 28.0% -10.1% -9.4% 0.0% 0.0%   ROE %   -4.3% 92.6% 102.8% 48.6% -21.4% -29.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   -27.6% 12.8% 38.6% 47.6% 39.2% 27.4% 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, %   587.0% 156.7% 132.8% 181.7% -624.4% -760.1% 0.0% 0.0%   Gearing %   -260.2% 591.0% 132.8% 85.4% 136.5% 211.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.3% 6.5% 7.0% 4.9% 6.0% 6.3% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.3 0.4 0.0 0.5 0.1 0.3 0.0 0.0   Current Ratio   0.9 1.6 1.4 1.7 1.5 1.3 0.0 0.0   Cash and cash equivalent   5.7 5.9 15.1 2.6 4.8 65.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 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   -422.5 1,318.5 1,112.4 2,181.2 1,560.3 1,027.9 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   286 1,959 1,608 1,249 -469 -435 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   286 1,959 1,608 1,249 -469 -435 0 0   EBIT / employee   223 1,888 1,586 1,213 -504 -481 0 0   Net earnings / employee   -72 1,812 1,100 1,040 -514 -552 0 0