Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Cognitech A/S 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 N/A 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   0.0% 7.6% 4.8% 4.1% 4.8% 4.9% 7.6% 7.6%   Credit score (0-100)   0 33 45 47 44 43 32 32   Credit rating   N/A BB BBB BBB BBB BBB BB BB   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 N/A 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   0.0 7,869 18,899 22,097 22,256 27,600 0.0 0.0   EBITDA   0.0 1,976 5,063 4,876 3,776 5,853 0.0 0.0   EBIT   0.0 1,564 4,272 4,056 2,790 4,841 0.0 0.0   Pre-tax profit (PTP)   0.0 1,564.6 4,243.2 3,995.0 2,780.9 4,833.2 0.0 0.0   Net earnings   0.0 1,220.4 3,306.6 3,110.4 2,165.0 3,751.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 1,565 4,243 3,995 2,781 4,833 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 280 220 209 279 601 0.0 0.0   Shareholders equity total   0.0 4,140 6,647 6,947 5,112 6,263 703 703   Interest-bearing liabilities   0.0 1,196 10.7 8.1 5.9 0.0 917 917   Balance sheet total (assets)   0.0 17,849 25,085 23,808 19,437 24,707 1,620 1,620   Net Debt   0.0 1,196 -4,901 -6,528 -3,131 -5,846 917 917     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 7,869 18,899 22,097 22,256 27,600 0.0 0.0   Gross profit growth   0.0% 0.0% 140.2% 16.9% 0.7% 24.0% -100.0% 0.0%   Employees   0 12 0 0 22 25 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 13.6% -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 17,849 25,085 23,808 19,437 24,707 1,620 1,620   Balance sheet change%   0.0% 0.0% 40.5% -5.1% -18.4% 27.1% -93.4% 0.0%   Added value   0.0 1,976.2 5,062.5 4,876.2 3,610.0 5,852.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 4,176 -1,523 -1,502 -1,589 -1,361 -601 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 19.9% 22.6% 18.4% 12.5% 17.5% 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% 8.8% 19.9% 16.6% 12.9% 22.0% 0.0% 0.0%   ROI %   0.0% 28.9% 70.5% 59.1% 46.0% 84.5% 0.0% 0.0%   ROE %   0.0% 29.5% 61.3% 45.8% 35.9% 66.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 23.2% 26.5% 29.2% 26.3% 25.3% 43.4% 43.4%   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% 60.5% -96.8% -133.9% -82.9% -99.9% 0.0% 0.0%   Gearing %   0.0% 28.9% 0.2% 0.1% 0.1% 0.0% 130.5% 130.5%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 5.0% 653.3% 131.6% 396.8% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.0 1.2 1.2 1.2 1.2 0.0 0.0   Current Ratio   0.0 1.0 1.2 1.2 1.2 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 4,911.7 6,536.4 3,136.8 5,845.6 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -424.4 2,772.4 3,610.8 2,275.8 3,814.4 -458.5 -458.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 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   0 165 0 0 164 234 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 165 0 0 172 234 0 0   EBIT / employee   0 130 0 0 127 194 0 0   Net earnings / employee   0 102 0 0 98 150 0 0