Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Caila 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 N/A 2019 N/A 2020 N/A 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% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 7.6% 11.9% 7.8% 21.0% 20.6%   Credit score (0-100)   0 0 0 31 19 30 5 5   Credit rating   N/A N/A N/A BB BB BB B B   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 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 895 0 543 543 543   Gross profit   0.0 0.0 0.0 202 196 140 0.0 0.0   EBITDA   0.0 0.0 0.0 46.4 -164 94.1 0.0 0.0   EBIT   0.0 0.0 0.0 46.4 -164 29.9 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 3.2 -108.2 22.1 0.0 0.0   Net earnings   0.0 0.0 0.0 3.2 -108.2 22.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 3.2 -108 22.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 317 261 419 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 43.2 -64.9 62.1 22.1 22.1   Interest-bearing liabilities   0.0 0.0 0.0 319 344 378 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 367 284 440 22.1 22.1   Net Debt   0.0 0.0 0.0 268 322 357 -22.1 -22.1     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 895 0 543 543 543   Net sales growth   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 202 196 140 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -3.0% -28.3% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   0 0 0 367 284 440 22 22   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -22.7% 55.0% -95.0% 0.0%   Added value   0.0 0.0 0.0 46.4 -163.8 94.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 5.2% 0.0% 17.3% 0.0% 0.0%   Investments   0 0 0 317 -56 94 -419 0   Net sales trend   0.0 0.0 0.0 0.0 -1.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 5.2% 0.0% 17.3% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 5.2% 0.0% 5.5% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 23.0% -83.7% 21.3% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.4% 0.0% 4.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.4% 0.0% 15.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.4% 0.0% 4.1% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 24.4% -61.3% 7.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.9% -30.6% 7.6% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 7.5% -66.2% 12.8% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 11.8% -18.6% 14.1% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 36.2% 0.0% 69.5% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 30.6% 0.0% 65.7% -4.1% -4.1%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 578.0% -196.5% 379.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 737.2% -530.6% 607.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 2.1% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.2 0.1 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.2 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 50.3 22.5 20.9 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 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% 5.6% 0.0% 3.8% 4.1% 4.1%   Net working capital   0.0 0.0 0.0 -273.6 -326.1 -356.8 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% -30.6% 0.0% -65.7% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 2020 N/A 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 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0