Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

COMBINEERING HOLDING A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 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% 2.4% 2.4%   Bankruptcy risk   0.7% 1.2% 0.0% 0.0% 1.6% 0.8% 7.0% 7.0%   Credit score (0-100)   95 83 0 0 73 91 34 34   Credit rating   AA A N/A N/A A AA BBB BBB   Credit limit (kDKK)   1,684.2 408.9 0.0 0.0 60.2 2,213.1 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 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -17.9 -96.2 0.0 0.0 9,534 12,110 0.0 0.0   EBITDA   -17.9 -96.2 0.0 0.0 1,160 586 0.0 0.0   EBIT   -17.9 -96.2 0.0 0.0 1,160 586 0.0 0.0   Pre-tax profit (PTP)   4,794.8 3,677.9 0.0 0.0 20,579.8 2,335.3 0.0 0.0   Net earnings   4,807.2 3,694.5 0.0 0.0 18,845.6 1,988.9 0.0 0.0   Pre-tax profit without non-rec. items   4,795 3,678 0.0 0.0 20,580 2,335 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 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   18,374 17,342 0.0 0.0 36,137 23,126 14,520 14,520   Interest-bearing liabilities   189 588 0.0 0.0 1,658 167 0.0 0.0   Balance sheet total (assets)   19,159 18,760 0.0 0.0 49,188 28,024 14,520 14,520   Net Debt   -92.6 -198 0.0 0.0 593 47.2 -14,520 -14,520     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 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   -17.9 -96.2 0.0 0.0 9,534 12,110 0.0 0.0   Gross profit growth   9.5% -438.3% 0.0% 0.0% 0.0% 27.0% -100.0% 0.0%   Employees   0 0 0 0 7 8 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 14.3% -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)   19,159 18,760 0 0 49,188 28,024 14,520 14,520   Balance sheet change%   -4.0% -2.1% -100.0% 0.0% 0.0% -43.0% -48.2% 0.0%   Added value   -17.9 -96.2 0.0 0.0 1,160.1 586.5 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 0.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 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 (%)   100.0% 100.0% 0.0% 0.0% 12.2% 4.8% 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 %   24.9% 19.4% 0.0% 0.0% 41.9% 6.1% 0.0% 0.0%   ROI %   24.9% 19.4% 0.0% 0.0% 53.9% 7.5% 0.0% 0.0%   ROE %   28.3% 20.7% 0.0% 0.0% 52.2% 6.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   95.9% 92.4% 0.0% 0.0% 73.5% 82.5% 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, %   518.0% 206.2% 0.0% 0.0% 51.1% 8.1% 0.0% 0.0%   Gearing %   1.0% 3.4% 0.0% 0.0% 4.6% 0.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 0.6% 0.0% 0.0% 1.0% 0.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   4.6 2.2 0.0 0.0 0.5 0.8 0.0 0.0   Current Ratio   4.6 2.2 0.0 0.0 0.5 0.8 0.0 0.0   Cash and cash equivalent   281.3 786.4 0.0 0.0 1,065.6 119.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 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   735.5 731.5 0.0 0.0 -5,759.2 -1,073.9 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 N/A 2021 N/A 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 0 166 73 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 166 73 0 0   EBIT / employee   0 0 0 0 166 73 0 0   Net earnings / employee   0 0 0 0 2,692 249 0 0