Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CORTRIS 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% 2.9% 2.9%   Bankruptcy risk   5.7% 6.8% 3.4% 7.5% 2.9% 14.8% 17.6% 17.6%   Credit score (0-100)   42 37 54 31 58 13 9 9   Credit rating   BBB BBB BBB BB 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   54.8 27.5 2,253 -194 42.9 715 0.0 0.0   EBITDA   54.8 26.4 2,251 -194 42.9 -4,319 0.0 0.0   EBIT   54.8 26.4 2,251 -194 42.9 -4,319 0.0 0.0   Pre-tax profit (PTP)   87.5 62.1 2,291.6 -105.1 139.0 -4,241.3 0.0 0.0   Net earnings   82.8 60.7 1,803.0 -68.2 125.9 -3,293.8 0.0 0.0   Pre-tax profit without non-rec. items   87.5 62.1 2,292 -105 139 -4,241 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -270 -209 1,550 1,509 1,609 -1,707 -2,383 -2,383   Interest-bearing liabilities   943 726 168 668 1,151 5,729 2,383 2,383   Balance sheet total (assets)   1,058 911 3,982 3,271 2,791 4,989 0.0 0.0   Net Debt   278 519 -1,510 113 1,147 5,695 2,383 2,383     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   54.8 27.5 2,253 -194 42.9 715 0.0 0.0   Gross profit growth   0.0% -49.9% 8,092.6% 0.0% 0.0% 1,566.7% -100.0% 0.0%   Employees   0 0 0 0 0 3 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)   1,058 911 3,982 3,271 2,791 4,989 0 0   Balance sheet change%   63.6% -13.9% 336.9% -17.8% -14.7% 78.8% -100.0% 0.0%   Added value   54.8 26.4 2,251.2 -193.9 42.9 -4,318.9 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   1.0 2.0 3.0 -1.0 1.0 -1.0 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 (%)   99.8% 96.0% 99.9% 100.0% 100.0% -603.8% 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 %   10.5% 8.1% 91.4% -2.2% 6.2% -85.4% 0.0% 0.0%   ROI %   14.4% 11.9% 190.8% -4.1% 7.6% -95.4% 0.0% 0.0%   ROE %   9.7% 6.2% 146.5% -4.5% 8.1% -99.8% 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 %   -20.3% -18.6% 38.9% 46.1% 57.7% -25.5% -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, %   508.1% 1,966.7% -67.1% -58.2% 2,673.6% -131.9% 0.0% 0.0%   Gearing %   -349.2% -347.9% 10.9% 44.3% 71.5% -335.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 4.5% 9.0% 6.0% 5.4% 5.6% 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   0.6 0.5 1.5 1.6 1.9 0.7 0.0 0.0   Current Ratio   0.6 0.5 1.5 1.6 1.9 0.7 0.0 0.0   Cash and cash equivalent   665.0 206.9 1,678.3 555.4 3.2 33.5 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   -549.0 -552.1 1,178.3 1,047.5 1,093.9 -2,310.1 -1,191.4 -1,191.4   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 -1,440 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -1,440 0 0   EBIT / employee   0 0 0 0 0 -1,440 0 0   Net earnings / employee   0 0 0 0 0 -1,098 0 0