Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fam. Camilla Holding ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 1.8% 1.0% 2.3% 2.1% 2.2% 11.9% 11.9%   Credit score (0-100)   0 71 86 64 66 66 20 20   Credit rating   N/A A A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 50.6 5,786.4 1.4 5.0 3.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 73,900 18,905 0 0 0 0 0   Gross profit   0.0 73,890 18,899 -6.0 -7.0 -6.8 0.0 0.0   EBITDA   0.0 73,890 18,899 -6.0 -7.0 -6.8 0.0 0.0   EBIT   0.0 73,890 18,899 -6.0 -7.0 -6.8 0.0 0.0   Pre-tax profit (PTP)   0.0 71,397.0 16,895.0 4,738.0 5,641.0 12,506.6 0.0 0.0   Net earnings   0.0 71,872.0 17,362.0 5,200.0 6,071.0 12,936.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 71,397 16,895 4,738 5,641 12,507 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 71,912 89,274 94,475 100,245 113,032 1,757 1,757   Interest-bearing liabilities   0.0 100,452 99,993 99,213 98,730 98,104 0.0 0.0   Balance sheet total (assets)   0.0 172,370 189,273 193,694 198,981 211,143 1,757 1,757   Net Debt   0.0 100,418 99,966 99,192 98,716 98,087 -1,757 -1,757     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 73,900 18,905 0 0 0 0 0   Net sales growth   0.0% 0.0% -74.4% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 73,890 18,899 -6.0 -7.0 -6.8 0.0 0.0   Gross profit growth   0.0% 0.0% -74.4% 0.0% -16.7% 3.6% 0.0% 0.0%   Employees   0 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)   0 172,370 189,273 193,694 198,981 211,143 1,757 1,757   Balance sheet change%   0.0% 0.0% 9.8% 2.3% 2.7% 6.1% -99.2% 0.0%   Added value   0.0 73,890.0 18,899.0 -6.0 -7.0 -6.8 0.0 0.0   Added value %   0.0% 100.0% 100.0% 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 -1.0 -2.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   0.0% 100.0% 100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 100.0% 100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 97.3% 91.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 97.3% 91.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 96.6% 89.4% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 42.9% 10.5% 3.5% 3.9% 7.1% 0.0% 0.0%   ROI %   0.0% 42.9% 10.5% 3.5% 3.9% 7.1% 0.0% 0.0%   ROE %   0.0% 99.9% 21.5% 5.7% 6.2% 12.1% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 41.7% 47.2% 48.8% 50.4% 53.5% 100.0% 100.0%   Relative indebtedness %   0.0% 135.9% 529.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 135.9% 528.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 135.9% 528.9% -1,653,200.0% -1,410,228.6% -1,453,146.9% 0.0% 0.0%   Gearing %   0.0% 139.7% 112.0% 105.0% 98.5% 86.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.0% 2.0% 2.0% 2.0% 2.0% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 34.0 27.0 21.0 14.0 16.9 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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)   0.0 219.0 365.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.7% 2.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 -99,949.0 -99,512.0 -98,736.0 -98,281.0 -97,663.6 0.0 0.0   Net working capital %   0.0% -135.2% -526.4% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 73,900 18,905 0 0 0 0 0   Added value / employee   0 73,890 18,899 -6 -7 -7 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 73,890 18,899 -6 -7 -7 0 0   EBIT / employee   0 73,890 18,899 -6 -7 -7 0 0   Net earnings / employee   0 71,872 17,362 5,200 6,071 12,937 0 0