Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CLH-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% 1.5% 1.5%   Bankruptcy risk   1.9% 1.3% 1.4% 1.5% 1.2% 1.1% 7.7% 7.7%   Credit score (0-100)   72 81 78 75 83 82 32 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   10.0 514.5 445.1 390.3 3,433.8 4,471.6 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   -168 -233 -202 -239 -184 -254 0.0 0.0   EBITDA   -379 -1,263 -912 -239 -184 -254 0.0 0.0   EBIT   -379 -1,319 -912 -239 -184 -254 0.0 0.0   Pre-tax profit (PTP)   -117.3 977.0 18,919.8 31,328.9 25,156.9 3,873.6 0.0 0.0   Net earnings   -111.3 912.7 18,956.2 31,244.0 25,203.5 3,659.2 0.0 0.0   Pre-tax profit without non-rec. items   -117 977 18,920 31,329 25,157 3,874 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   0.0 623 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   42,247 43,052 61,898 93,029 118,118 121,659 29,374 29,374   Interest-bearing liabilities   204 19.2 4.6 147 163 372 0.0 0.0   Balance sheet total (assets)   42,464 43,448 62,138 93,196 118,318 122,187 29,374 29,374   Net Debt   -6,979 -10,332 -4,309 -8,791 -3,743 -19,917 -29,374 -29,374     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   -168 -233 -202 -239 -184 -254 0.0 0.0   Gross profit growth   -940.9% -39.0% 13.1% -17.9% 23.0% -38.6% 0.0% 0.0%   Employees   1 1 1 1 1 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)   42,464 43,448 62,138 93,196 118,318 122,187 29,374 29,374   Balance sheet change%   -16.3% 2.3% 43.0% 50.0% 27.0% 3.3% -76.0% 0.0%   Added value   -378.8 -1,262.6 -911.7 -238.9 -183.9 -254.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 567 -623 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   -2.0 -3.0 -4.0 -5.0 -5.0 -5.0 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 (%)   226.1% 566.5% 450.6% 100.1% 100.1% 100.0% 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 %   1.2% 2.4% 38.0% 41.0% 24.8% 3.8% 0.0% 0.0%   ROI %   1.2% 2.4% 38.2% 41.0% 24.8% 3.8% 0.0% 0.0%   ROE %   -0.3% 2.1% 36.1% 40.3% 23.9% 3.1% 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 %   99.5% 99.1% 99.6% 99.8% 99.8% 99.6% 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, %   1,842.4% 818.3% 472.6% 3,680.5% 2,035.9% 7,828.2% 0.0% 0.0%   Gearing %   0.5% 0.0% 0.0% 0.2% 0.1% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.8% 32.3% 9,378.4% 644.2% 657.8% 238.1% 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   104.1 72.0 114.2 60.7 22.6 42.1 0.0 0.0   Current Ratio   104.1 72.0 114.2 60.7 22.6 42.1 0.0 0.0   Cash and cash equivalent   7,183.0 10,351.7 4,313.4 8,938.5 3,906.0 20,289.0 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   15,302.2 21,286.9 23,170.4 6,283.0 879.2 12,286.7 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   -379 -1,263 -912 -239 -184 -254 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -379 -1,263 -912 -239 -184 -254 0 0   EBIT / employee   -379 -1,319 -912 -239 -184 -254 0 0   Net earnings / employee   -111 913 18,956 31,244 25,204 3,659 0 0