Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CMC development 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% 1.2% 1.2%   Bankruptcy risk   13.4% 14.8% 9.3% 8.5% 9.4% 9.6% 15.0% 15.0%   Credit score (0-100)   18 15 26 28 25 24 14 14   Credit rating   BB BB BB 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 0 0 0 0   Gross profit   -603 -542 344 884 671 1,442 0.0 0.0   EBITDA   -1,006 -703 -699 -888 -1,887 -7,749 0.0 0.0   EBIT   -1,080 -1,107 -1,276 -1,787 -3,284 -9,432 0.0 0.0   Pre-tax profit (PTP)   -1,115.6 -1,173.5 -1,396.7 -1,955.8 -3,456.2 -9,643.3 0.0 0.0   Net earnings   -669.6 -910.0 -1,089.2 -1,449.2 -3,066.5 -9,545.8 0.0 0.0   Pre-tax profit without non-rec. items   -1,116 -1,173 -1,397 -1,956 -3,456 -9,643 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   133 103 84.9 51.0 21.9 0.0 0.0 0.0   Shareholders equity total   -1,770 -2,680 -3,769 -5,219 -8,285 -17,831 -23,976 -23,976   Interest-bearing liabilities   3,428 5,087 7,605 9,805 18,384 24,105 23,976 23,976   Balance sheet total (assets)   3,774 4,054 5,601 8,017 10,793 9,210 0.0 0.0   Net Debt   3,409 4,967 7,462 9,799 18,348 23,851 23,976 23,976     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   -603 -542 344 884 671 1,442 0.0 0.0   Gross profit growth   22.6% 10.0% 0.0% 156.6% -24.1% 115.0% -100.0% 0.0%   Employees   0 0 0 2 4 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 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)   3,774 4,054 5,601 8,017 10,793 9,210 0 0   Balance sheet change%   1,513.1% 7.4% 38.2% 43.1% 34.6% -14.7% -100.0% 0.0%   Added value   -1,006.2 -702.8 -698.6 -888.3 -2,384.9 -7,749.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,782 425 713 1,360 1,463 -3,366 -8,410 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 (%)   179.0% 204.0% -370.4% -202.3% -489.8% -654.1% 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 %   -31.4% -18.0% -15.8% -15.8% -20.3% -40.9% 0.0% 0.0%   ROI %   -44.3% -25.5% -20.1% -20.5% -23.3% -42.4% 0.0% 0.0%   ROE %   -33.4% -23.2% -22.6% -21.3% -32.6% -95.4% 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 %   -31.9% -39.8% -40.2% -39.4% -43.4% -65.9% -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, %   -338.8% -706.7% -1,068.2% -1,103.2% -972.2% -307.8% 0.0% 0.0%   Gearing %   -193.7% -189.8% -201.7% -187.9% -221.9% -135.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 1.6% 1.9% 1.9% 1.2% 1.0% 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   0.2 0.1 0.1 0.1 0.0 0.0 0.0 0.0   Current Ratio   0.2 0.1 0.1 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   19.6 119.7 142.3 6.2 35.4 253.9 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   -4,476.5 -6,387.4 -8,766.2 -12,530.0 -18,450.0 -24,319.0 -11,988.0 -11,988.0   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 0 0 -444 -596 -1,937 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -444 -472 -1,937 0 0   EBIT / employee   0 0 0 -894 -821 -2,358 0 0   Net earnings / employee   0 0 0 -725 -767 -2,386 0 0