Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CDL Advisory 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 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   0.6% 1.1% 1.8% 2.8% 2.3% 3.1% 7.5% 7.4%   Credit score (0-100)   98 86 72 57 64 55 32 33   Credit rating   AA A A BBB BBB BBB BB BBB   Credit limit (kDKK)   1,943.9 939.0 15.7 0.0 0.5 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 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,088 4,155 2,662 -47.1 1,195 1,047 0.0 0.0   EBITDA   4,075 4,130 2,656 -47.1 1,165 890 0.0 0.0   EBIT   4,075 4,130 2,656 -47.1 1,165 890 0.0 0.0   Pre-tax profit (PTP)   5,317.1 3.2 7,560.4 -1,254.2 569.1 4,895.5 0.0 0.0   Net earnings   4,102.8 -21.9 5,905.9 -978.5 441.1 3,817.2 0.0 0.0   Pre-tax profit without non-rec. items   5,317 3.2 7,560 -1,254 569 4,896 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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   17,416 17,394 23,300 22,321 22,762 26,580 26,500 26,500   Interest-bearing liabilities   481 1,075 373 282 326 354 0.0 0.0   Balance sheet total (assets)   22,436 22,249 24,870 22,604 23,259 28,050 26,500 26,500   Net Debt   -13,835 -12,992 -23,200 -22,045 -22,498 -27,638 -26,500 -26,500     See the entire balance sheet 1000.0 Volume  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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   4,088 4,155 2,662 -47.1 1,195 1,047 0.0 0.0   Gross profit growth   0.6% 1.6% -35.9% 0.0% 0.0% -12.4% -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 -30.5 -157.1 0.0 0.0   Balance sheet total (assets)   22,436 22,249 24,870 22,604 23,259 28,050 26,500 26,500   Balance sheet change%   25.5% -0.8% 11.8% -9.1% 2.9% 20.6% -5.5% 0.0%   Added value   4,075.1 4,130.1 2,656.2 -47.1 1,195.4 1,046.7 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   3.0 4.0 5.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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 (%)   99.7% 99.4% 99.8% 100.0% 97.5% 85.0% 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 %   29.3% 21.1% 34.0% -0.0% 5.1% 19.2% 0.0% 0.0%   ROI %   32.3% 22.4% 35.6% -0.0% 5.1% 19.7% 0.0% 0.0%   ROE %   26.7% -0.1% 29.0% -4.3% 2.0% 15.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Equity ratio %   77.6% 78.2% 93.7% 98.8% 97.9% 94.8% 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, %   -339.5% -314.6% -873.4% 46,794.9% -1,931.3% -3,106.7% 0.0% 0.0%   Gearing %   2.8% 6.2% 1.6% 1.3% 1.4% 1.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   244.3% 606.1% 61.2% 381.6% 195.9% 7.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Quick Ratio   13.1 8.4 15.8 80.1 46.8 19.1 0.0 0.0   Current Ratio   13.1 8.4 15.8 80.1 46.8 19.1 0.0 0.0   Cash and cash equivalent   14,315.0 14,067.4 23,572.8 22,327.1 22,824.2 27,992.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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   1,700.9 1,623.2 113.8 186.7 4,359.4 2,603.4 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 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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