Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CUBO HOLDING A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2013 N/A 2014 N/A 2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019e N/A 2020e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.0% 0.0% 0.0% 0.5% 0.4% 0.5% 8.0% 8.0%   Credit score (0-100)   0 0 0 99 99 99 32 30   Credit rating   N/A N/A N/A AAA AAA AAA BB BB   Credit limit (kDKK)   0.0 0.0 0.0 5,986.0 3,767.0 4,364.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2013 N/A 2014 N/A 2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019e N/A 2020e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 47,958 40,936 42,432 0.0 0.0   EBITDA   0.0 0.0 0.0 9,275 3,564 7,609 0.0 0.0   EBIT   0.0 0.0 0.0 9,060 3,371 7,333 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 10,773.9 5,899.5 9,628.8 0.0 0.0   Net earnings   0.0 0.0 0.0 8,523.4 4,629.0 8,453.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 10,774 5,899 9,629 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2013 N/A 2014 N/A 2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019e N/A 2020e N/A Tangible assets total   0.0 0.0 0.0 14,485 14,836 14,560 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 34,684 21,572 25,585 16,076 16,076   Interest-bearing liabilities   0.0 0.0 0.0 3,051 2,881 2,814 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 68,380 56,742 62,386 16,076 16,076   Net Debt   0.0 0.0 0.0 -21,181 -9,852 -10,325 -16,076 -16,076     See the entire balance sheet 1000.0 Volume  2013 N/A 2014 N/A 2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019e N/A 2020e 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   0.0 0.0 0.0 47,958 40,936 42,432 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -14.6% 3.7% -100.0% 0.0%   Employees   0 0 0 66 64 58 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -3.0% -9.4% -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)   0 0 0 68,380 56,742 62,386 16,076 16,076   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -17.0% 9.9% -74.2% 0.0%   Added value   0.0 0.0 0.0 9,274.6 3,584.9 7,609.2 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 14,271 158 -553 -14,560 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2013 N/A 2014 N/A 2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019e N/A 2020e 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 (%)   0.0% 0.0% 0.0% 18.9% 8.2% 17.3% 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 %   0.0% 0.0% 0.0% 15.9% 10.2% 16.5% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 24.7% 15.9% 25.6% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 28.2% 19.0% 42.7% 0.0% 0.0%   1000.0 Solidity  2013 N/A 2014 N/A 2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019e N/A 2020e N/A Equity ratio %   0.0% 0.0% 0.0% 52.0% 40.0% 42.4% 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, %   0.0% 0.0% 0.0% -228.4% -276.5% -135.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 8.8% 13.4% 11.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 8.1% 16.8% 7.1% 0.0% 0.0%   1000.0 Liquidity  2013 N/A 2014 N/A 2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019e N/A 2020e N/A Quick Ratio   0.0 0.0 0.0 2.3 2.2 2.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 2.2 1.9 2.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 24,231.9 12,733.6 13,138.8 0.0 0.0   1000.0 Capital use efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019e N/A 2020e 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   0.0 0.0 0.0 28,646.3 19,841.6 24,750.9 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  2013 N/A 2014 N/A 2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019e N/A 2020e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 141 56 131 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 141 56 131 0 0   EBIT / employee   0 0 0 137 53 126 0 0   Net earnings / employee   0 0 0 129 72 146 0 0