Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bortforpagtningsselskabet Kupé Invest 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% 5.5% 5.5%   Bankruptcy risk   2.8% 6.4% 8.3% 2.6% 3.1% 16.1% 17.9% 17.9%   Credit score (0-100)   61 38 29 60 56 10 8 8   Credit rating   BBB BBB BB BBB BBB 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 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   578 508 667 867 -3.4 61.6 0.0 0.0   EBITDA   578 508 667 867 -3.4 61.6 0.0 0.0   EBIT   182 111 271 471 -400 -528 0.0 0.0   Pre-tax profit (PTP)   265.3 -269.1 -441.8 469.3 96.1 -2,694.9 0.0 0.0   Net earnings   258.6 -269.0 -484.4 373.6 190.4 -2,694.0 0.0 0.0   Pre-tax profit without non-rec. items   265 -269 -442 469 96.1 -2,695 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   1,332 1,107 882 657 432 0.0 0.0 0.0   Shareholders equity total   382 113 -372 1.9 192 -2,502 -2,552 -2,552   Interest-bearing liabilities   2,214 1,699 1,784 706 909 873 2,552 2,552   Balance sheet total (assets)   2,741 2,141 2,517 1,481 1,120 162 0.0 0.0   Net Debt   2,214 1,635 1,684 648 905 865 2,552 2,552     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   578 508 667 867 -3.4 61.6 0.0 0.0   Gross profit growth   44.2% -12.1% 31.4% 29.9% 0.0% 0.0% -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)   2,741 2,141 2,517 1,481 1,120 162 0 0   Balance sheet change%   -30.1% -21.9% 17.5% -41.2% -24.4% -85.6% -100.0% 0.0%   Added value   578.0 507.8 667.4 867.1 -3.4 61.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -793 -793 -793 -793 -793 -1,179 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 -2.0 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 (%)   31.4% 21.9% 40.6% 54.3% 11,923.1% -856.3% 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 %   12.6% -6.4% -13.7% 25.7% 10.1% -137.4% 0.0% 0.0%   ROI %   13.0% -7.1% -16.4% 31.0% 11.1% -138.4% 0.0% 0.0%   ROE %   54.2% -108.8% -36.8% 29.7% 196.0% -1,521.6% 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 %   13.9% 5.3% -12.9% 0.1% 17.2% -93.9% -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, %   383.1% 322.0% 252.4% 74.7% -27,004.2% 1,402.8% 0.0% 0.0%   Gearing %   579.9% 1,505.9% -480.0% 36,317.7% 472.9% -34.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.6% 5.7% 5.6% 7.4% 4.3% 10.7% 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   0.0 0.0 0.4 0.3 0.3 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.4 0.3 0.3 0.0 0.0 0.0   Cash and cash equivalent   0.3 63.9 99.4 58.7 3.9 8.2 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   -2,345.4 -1,947.3 -1,402.0 -681.5 -633.7 -871.1 -1,275.9 -1,275.9   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 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