Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Copenhagen Gambling 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   1.7% 1.3% 0.9% 1.4% 3.3% 1.5% 6.6% 6.4%   Credit score (0-100)   75 81 89 77 54 75 36 37   Credit rating   A A A A BBB A BBB BBB   Credit limit (kDKK)   2.0 48.1 288.6 51.9 0.0 19.4 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   2,571 2,599 2,062 2,428 2,764 2,349 0.0 0.0   EBITDA   330 817 410 989 -753 545 0.0 0.0   EBIT   222 708 232 783 -957 409 0.0 0.0   Pre-tax profit (PTP)   227.2 1,334.9 766.8 1,720.3 -500.0 507.6 0.0 0.0   Net earnings   175.3 1,178.1 717.2 1,550.6 -283.8 412.8 0.0 0.0   Pre-tax profit without non-rec. items   227 1,335 767 1,720 -500 508 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   10.4 21.8 233 131 31.7 0.0 0.0 0.0   Shareholders equity total   1,068 2,047 2,709 4,146 3,748 4,043 3,502 3,502   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,591 2,743 3,679 4,584 4,108 4,770 3,502 3,502   Net Debt   -375 -1,172 -1,668 -2,085 -671 -1,749 -3,190 -3,190     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   2,571 2,599 2,062 2,428 2,764 2,349 0.0 0.0   Gross profit growth   28.6% 1.1% -20.7% 17.8% 13.8% -15.0% -100.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   0.0% -50.0% 0.0% 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)   1,591 2,743 3,679 4,584 4,108 4,770 3,502 3,502   Balance sheet change%   11.3% 72.4% 34.1% 24.6% -10.4% 16.1% -26.6% 0.0%   Added value   330.4 817.5 409.7 988.6 -751.5 545.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -202 -202 -71 -411 -408 -271 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 1.0 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 (%)   8.6% 27.2% 11.2% 32.2% -34.6% 17.4% 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 %   15.5% 62.4% 24.2% 42.2% -10.9% 11.5% 0.0% 0.0%   ROI %   19.9% 78.2% 30.7% 49.1% -11.8% 13.1% 0.0% 0.0%   ROE %   17.9% 75.6% 30.2% 45.2% -7.2% 10.6% 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 %   67.1% 74.6% 73.6% 90.4% 91.2% 84.8% 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, %   -113.5% -143.4% -407.1% -210.9% 89.0% -320.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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% 0.0% 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   2.1 3.3 2.5 8.7 6.6 4.1 0.0 0.0   Current Ratio   2.1 3.7 3.4 11.8 10.1 6.1 0.0 0.0   Cash and cash equivalent   375.0 1,172.1 1,668.0 2,085.1 670.6 1,749.0 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   389.0 1,437.1 1,968.8 3,533.8 3,202.8 3,619.0 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   165 817 410 989 -752 545 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   165 817 410 989 -753 545 0 0   EBIT / employee   111 708 232 783 -957 409 0 0   Net earnings / employee   88 1,178 717 1,551 -284 413 0 0