Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Cille's Skattekiste 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 N/A 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   2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5%   Bankruptcy risk   0.0% 7.4% 5.0% 5.4% 6.3% 3.1% 11.8% 11.8%   Credit score (0-100)   0 34 43 40 37 56 20 20   Credit rating   N/A BB BBB BBB BBB BBB 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 N/A 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   0.0 1,073 1,336 1,978 1,318 1,395 0.0 0.0   EBITDA   0.0 599 371 897 -163 264 0.0 0.0   EBIT   0.0 599 371 897 -163 264 0.0 0.0   Pre-tax profit (PTP)   0.0 598.5 367.4 888.4 -174.8 258.9 0.0 0.0   Net earnings   0.0 465.4 285.7 692.0 -174.6 239.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 599 367 888 -175 259 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   0.0 515 741 1,333 959 1,098 548 548   Interest-bearing liabilities   0.0 1.4 10.7 4.7 0.0 81.1 0.0 0.0   Balance sheet total (assets)   0.0 983 1,491 2,052 1,533 1,618 548 548   Net Debt   0.0 -839 -1,136 -1,768 -1,103 -990 -548 -548     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 1,073 1,336 1,978 1,318 1,395 0.0 0.0   Gross profit growth   0.0% 0.0% 24.5% 48.1% -33.4% 5.8% -100.0% 0.0%   Employees   0 1 2 2 3 3 0 0   Employee growth %   0.0% 0.0% 100.0% 0.0% 50.0% 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)   0 983 1,491 2,052 1,533 1,618 548 548   Balance sheet change%   0.0% 0.0% 51.6% 37.6% -25.3% 5.5% -66.1% 0.0%   Added value   0.0 598.7 370.7 896.6 -163.2 264.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 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   0.0 1.0 2.0 3.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 55.8% 27.8% 45.3% -12.4% 18.9% 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 %   0.0% 60.9% 30.2% 50.9% -9.0% 16.8% 0.0% 0.0%   ROI %   0.0% 115.8% 57.0% 82.9% -13.5% 23.5% 0.0% 0.0%   ROE %   0.0% 90.3% 45.5% 66.7% -15.2% 23.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   0.0% 64.9% 49.7% 65.0% 62.5% 67.9% 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, %   0.0% -140.1% -306.3% -197.2% 675.5% -374.8% 0.0% 0.0%   Gearing %   0.0% 0.3% 1.4% 0.4% 0.0% 7.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 19.9% 109.8% 172.6% 609.5% 13.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.0 6.7 2.4 4.3 2.9 3.5 0.0 0.0   Current Ratio   0.0 2.9 2.4 4.3 2.9 3.5 0.0 0.0   Cash and cash equivalent   0.0 840.2 1,146.3 1,772.9 1,102.7 1,071.3 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 648.5 865.4 1,572.2 1,001.8 1,128.1 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 N/A 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   0 599 185 448 -54 88 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 599 185 448 -54 88 0 0   EBIT / employee   0 599 185 448 -54 88 0 0   Net earnings / employee   0 465 143 346 -58 80 0 0