Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Cosmeticom Denmark 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   7.2% 7.3% 5.6% 10.3% 7.3% 7.1% 17.9% 17.9%   Credit score (0-100)   35 34 41 22 32 33 8 8   Credit rating   BBB BBB BBB BB BBB BBB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   256 275 924 -21.5 -13.3 199 0.0 0.0   EBITDA   -14.7 -70.5 541 -222 -141 20.0 0.0 0.0   EBIT   -40.1 -110 504 -249 -146 20.0 0.0 0.0   Pre-tax profit (PTP)   -40.3 -110.6 490.3 -240.0 -115.2 13.8 0.0 0.0   Net earnings   -31.4 -86.4 389.4 -187.3 -167.7 10.7 0.0 0.0   Pre-tax profit without non-rec. items   -40.3 -111 490 -240 -115 13.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   1,139 1,099 421 394 389 389 0.0 0.0   Shareholders equity total   371 285 674 487 319 330 -30.2 -30.2   Interest-bearing liabilities   829 0.0 0.0 0.0 0.0 866 30.2 30.2   Balance sheet total (assets)   1,357 1,382 1,859 1,623 1,206 1,303 0.0 0.0   Net Debt   812 -9.0 -625 -463 -69.8 792 30.2 30.2     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   256 275 924 -21.5 -13.3 199 0.0 0.0   Gross profit growth   38.5% 7.8% 235.7% 0.0% 37.9% 0.0% -100.0% 0.0%   Employees   1 1 1 1 0 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% -100.0% 0.0%   Employee expenses   -270.3 -345.9 -383.3 -200.9 -39.7 0.0 0.0 0.0   Balance sheet total (assets)   1,357 1,382 1,859 1,623 1,206 1,303 0 0   Balance sheet change%   -1.8% 1.9% 34.5% -12.7% -25.7% 8.0% -100.0% 0.0%   Added value   255.5 275.4 924.4 -21.5 -79.1 20.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -51 -80 -714 -53 -10 0 -389 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 1.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -15.7% -40.1% 54.6% 1,161.2% 1,091.5% 10.1% 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 %   -2.9% -8.1% 31.3% -13.9% -7.9% 1.6% 0.0% 0.0%   ROI %   -3.3% -14.2% 94.0% -39.2% -13.1% 1.7% 0.0% 0.0%   ROE %   -8.1% -26.3% 81.2% -32.3% -41.6% 3.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   27.3% 20.6% 36.3% 30.0% 100.0% 25.3% -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, %   -5,503.5% 12.7% -115.5% 208.2% 49.7% 3,963.6% 0.0% 0.0%   Gearing %   223.4% 0.0% 0.0% 0.0% 0.0% 262.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.1% 0.0% 0.0% 0.0% 1.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.2 0.2 1.2 1.1 0.0 0.5 0.0 0.0   Current Ratio   0.2 0.2 1.2 1.1 0.0 0.9 0.0 0.0   Cash and cash equivalent   17.1 9.0 625.0 463.1 69.8 73.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -815.8 -811.0 248.2 120.2 761.8 -144.9 -15.1 -15.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   256 275 924 -21 0 7 0 0   Employee expenses / employee   -270 -346 -383 -201 0 0 0 0   EBITDA / employee   -15 -70 541 -222 0 7 0 0   EBIT / employee   -40 -110 504 -249 0 7 0 0   Net earnings / employee   -31 -86 389 -187 0 4 0 0