Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CORTSEN 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  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% 0.3% 0.3%   Bankruptcy risk   2.4% 1.0% 1.9% 1.1% 2.4% 1.2% 8.1% 8.1%   Credit score (0-100)   66 87 70 83 63 80 30 30   Credit rating   BBB A A A BBB A BB BB   Credit limit (kDKK)   0.2 869.9 3.7 718.2 0.1 315.1 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   -134 -132 -148 -212 -340 -175 0.0 0.0   EBITDA   -1,102 -903 -1,239 -1,445 -1,573 -1,412 0.0 0.0   EBIT   -1,105 -906 -1,242 -1,448 -1,574 -1,412 0.0 0.0   Pre-tax profit (PTP)   -941.5 2,720.6 -348.5 3,451.2 -3,737.2 855.2 0.0 0.0   Net earnings   -1,115.6 2,517.2 -364.7 2,813.6 -3,775.6 819.7 0.0 0.0   Pre-tax profit without non-rec. items   -941 2,721 -349 3,451 -3,737 855 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   10.2 7.1 4.1 1.0 0.0 0.0 0.0 0.0   Shareholders equity total   15,441 17,851 17,375 19,784 15,894 16,596 16,349 16,349   Interest-bearing liabilities   14.2 14.2 90.9 94.5 2,451 2,550 0.0 0.0   Balance sheet total (assets)   15,660 18,207 17,927 20,749 18,345 19,146 16,349 16,349   Net Debt   -15,580 -18,161 -17,797 -20,629 -15,394 -15,995 -16,349 -16,349     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   -134 -132 -148 -212 -340 -175 0.0 0.0   Gross profit growth   -71.4% 2.0% -12.3% -43.3% -60.4% 48.5% 0.0% 0.0%   Employees   0 2 0 2 2 2 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   15,660 18,207 17,927 20,749 18,345 19,146 16,349 16,349   Balance sheet change%   -9.0% 16.3% -1.5% 15.7% -11.6% 4.4% -14.6% 0.0%   Added value   -1,101.9 -903.2 -1,238.6 -1,444.5 -1,571.3 -1,412.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6 -6 -6 -6 -2 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 -4.0 -5.0 -5.0 -5.0 -5.0 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 (%)   823.3% 688.9% 840.5% 683.9% 463.6% 807.6% 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 %   -5.4% 16.1% -1.8% 18.0% -7.0% 5.7% 0.0% 0.0%   ROI %   -5.5% 16.4% -1.9% 18.6% -7.2% 5.7% 0.0% 0.0%   ROE %   -6.9% 15.1% -2.1% 15.1% -21.2% 5.0% 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 %   98.6% 98.0% 96.9% 95.3% 86.6% 86.7% 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, %   1,413.9% 2,010.6% 1,436.9% 1,428.1% 978.4% 1,132.7% 0.0% 0.0%   Gearing %   0.1% 0.1% 0.5% 0.5% 15.4% 15.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   107.9% 61.5% 33.8% 23.5% 186.0% 8.5% 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   71.6 51.0 32.4 21.5 7.3 7.3 0.0 0.0   Current Ratio   71.6 51.0 32.4 21.5 7.3 7.3 0.0 0.0   Cash and cash equivalent   15,594.0 18,175.0 17,888.1 20,723.2 17,845.1 18,545.5 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 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   72.2 -230.2 -506.9 -559.4 -1,797.3 -2,015.7 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 -452 0 -722 -786 -706 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -452 0 -722 -787 -706 0 0   EBIT / employee   0 -453 0 -724 -787 -706 0 0   Net earnings / employee   0 1,259 0 1,407 -1,888 410 0 0