Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CARELINE 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% 1.1% 1.1%   Bankruptcy risk   4.2% 4.7% 4.2% 3.0% 4.3% 5.6% 15.1% 15.1%   Credit score (0-100)   50 46 48 56 47 39 13 13   Credit rating   BBB BBB 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 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   715 706 662 856 481 572 0.0 0.0   EBITDA   288 282 263 428 39.0 204 0.0 0.0   EBIT   88.8 83.3 163 328 -61.0 179 0.0 0.0   Pre-tax profit (PTP)   -1.5 17.4 150.2 261.6 -70.9 94.1 0.0 0.0   Net earnings   -33.7 13.6 130.5 203.8 -56.7 73.3 0.0 0.0   Pre-tax profit without non-rec. items   -1.5 17.4 150 262 -70.9 94.1 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   448 349 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   99.5 113 244 447 391 464 339 339   Interest-bearing liabilities   2,170 1,810 1,724 1,282 1,013 1,473 0.0 0.0   Balance sheet total (assets)   2,303 1,965 2,150 1,924 1,437 1,995 339 339   Net Debt   2,168 1,793 1,549 1,276 1,000 1,467 -339 -339     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   715 706 662 856 481 572 0.0 0.0   Gross profit growth   52.0% -1.2% -6.2% 29.2% -43.8% 19.1% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 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)   2,303 1,965 2,150 1,924 1,437 1,995 339 339   Balance sheet change%   1.1% -14.7% 9.4% -10.5% -25.3% 38.8% -83.0% 0.0%   Added value   287.7 282.1 262.9 427.8 39.0 203.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -398 -398 -549 -200 -200 -50 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -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 (%)   12.4% 11.8% 24.6% 38.3% -12.7% 31.2% 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 %   6.0% 6.2% 10.6% 17.3% -2.1% 10.9% 0.0% 0.0%   ROI %   6.2% 6.3% 11.2% 19.0% -2.3% 11.2% 0.0% 0.0%   ROE %   -29.0% 12.8% 73.2% 59.0% -13.5% 17.2% 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 %   4.3% 5.8% 11.3% 23.3% 27.2% 23.3% 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, %   753.8% 635.7% 589.1% 298.2% 2,561.6% 720.1% 0.0% 0.0%   Gearing %   2,181.9% 1,601.5% 707.9% 286.7% 259.2% 317.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.6% 5.7% 3.9% 6.1% 3.0% 7.5% 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   0.5 0.5 0.7 0.7 0.8 0.8 0.0 0.0   Current Ratio   0.8 0.8 1.0 1.2 1.3 1.3 0.0 0.0   Cash and cash equivalent   1.7 16.7 175.3 6.8 12.8 6.8 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   -472.8 -342.3 32.5 327.9 365.6 463.9 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   0 0 0 0 0 204 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 204 0 0   EBIT / employee   0 0 0 0 0 179 0 0   Net earnings / employee   0 0 0 0 0 73 0 0