Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

COLLOCARE HOLDING 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   3.1% 2.5% 2.0% 2.5% 2.8% 3.0% 13.0% 13.0%   Credit score (0-100)   58 63 67 62 59 57 18 18   Credit rating   BBB BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.3 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   116 208 264 151 125 147 0.0 0.0   EBITDA   114 185 264 151 125 147 0.0 0.0   EBIT   236 185 414 75.9 100 132 0.0 0.0   Pre-tax profit (PTP)   576.2 558.4 599.5 214.9 192.1 11.8 0.0 0.0   Net earnings   529.7 524.7 515.3 205.2 206.9 13.3 0.0 0.0   Pre-tax profit without non-rec. items   576 558 599 215 192 11.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   4,700 4,700 4,850 4,775 4,750 4,735 0.0 0.0   Shareholders equity total   2,333 2,750 3,208 3,356 3,533 3,546 1,030 1,030   Interest-bearing liabilities   3,571 3,533 3,499 3,465 3,461 3,426 0.0 0.0   Balance sheet total (assets)   7,181 8,225 8,837 8,909 9,069 9,159 1,030 1,030   Net Debt   3,511 3,496 3,384 3,383 3,461 3,426 -1,030 -1,030     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   116 208 264 151 125 147 0.0 0.0   Gross profit growth   -46.3% 79.4% 26.5% -42.8% -16.9% 17.4% -100.0% 0.0%   Employees   1 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   7,181 8,225 8,837 8,909 9,069 9,159 1,030 1,030   Balance sheet change%   5.8% 14.5% 7.4% 0.8% 1.8% 1.0% -88.7% 0.0%   Added value   236.4 185.5 413.7 75.9 100.5 132.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   250 0 150 -75 -25 -15 -4,735 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 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   203.4% 89.0% 156.9% 50.3% 80.1% 89.8% 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 %   9.2% 8.2% 8.1% 3.5% 4.4% 2.8% 0.0% 0.0%   ROI %   10.9% 10.0% 10.4% 4.5% 5.6% 3.6% 0.0% 0.0%   ROE %   25.0% 20.6% 17.3% 6.3% 6.0% 0.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   32.5% 33.4% 36.3% 37.7% 39.0% 38.7% 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, %   3,087.3% 1,884.9% 1,283.5% 2,241.7% 2,758.0% 2,325.8% 0.0% 0.0%   Gearing %   153.1% 128.5% 109.1% 103.2% 97.9% 96.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 2.0% 2.6% 2.9% 5.8% 7.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.9 0.9 1.0 1.0 0.9 0.9 0.0 0.0   Current Ratio   0.9 0.9 1.0 1.0 0.9 0.9 0.0 0.0   Cash and cash equivalent   60.2 37.6 114.9 82.3 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 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   -120.7 -139.5 -48.6 -61.7 -119.9 -122.5 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   236 185 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   114 185 0 0 0 0 0 0   EBIT / employee   236 185 0 0 0 0 0 0   Net earnings / employee   530 525 0 0 0 0 0 0