Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Colonel 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 N/A 2021 N/A 2022 N/A 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% 0.0% 0.0% 0.0% 3.4% 0.8% 6.7% 6.7%   Credit score (0-100)   0 0 0 0 53 93 36 36   Credit rating   N/A N/A N/A N/A BBB AA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 16,869.3 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 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 320 1,242 1,242 1,242   Gross profit   0.0 0.0 0.0 0.0 -12,711 1,148 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 -13,080 -687 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 -13,080 -687 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 -66,238.4 19,280.9 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 -64,836.3 24,545.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 -66,238 19,281 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 N/A 2022 N/A 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 0.0 0.0 0.0 159,164 186,737 184,497 184,497   Interest-bearing liabilities   0.0 0.0 0.0 0.0 176,563 132,538 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 512,070 508,888 184,497 184,497   Net Debt   0.0 0.0 0.0 0.0 171,681 118,695 -184,497 -184,497     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 320 1,242 1,242 1,242   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 288.1% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 -12,711 1,148 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 0 0 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 0 0 0 512,070 508,888 184,497 184,497   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% -0.6% -63.7% 0.0%   Added value   0.0 0.0 0.0 0.0 -13,080.2 -687.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% -4,087.6% -55.3% 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 1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% -4,087.6% -55.3% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% -4,087.6% -55.3% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% 102.9% -59.9% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% -20,261.4% 1,976.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% -20,261.4% 1,976.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% -20,699.5% 1,552.4% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% -11.8% 8.3% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% -18.0% 13.0% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% -40.7% 14.2% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 31.1% 36.7% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 110,283.3% 25,938.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 108,757.9% 24,823.5% -14,854.9% -14,854.9%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% -1,312.5% -17,268.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 110.9% 71.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 6.5% 15.0% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.1 0.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.1 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 4,881.1 13,842.3 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 2021 N/A 2022 N/A 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 0.0 0.0 0.0 3.6 5.5 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 2,297.2% 1,869.4% 14,854.9% 14,854.9%   Net working capital   0.0 0.0 0.0 0.0 -45,993.0 -35,360.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% -14,372.8% -2,847.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 N/A 2020 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 320 1,242 0 0   Added value / employee   0 0 0 0 -13,080 -687 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -13,080 -687 0 0   EBIT / employee   0 0 0 0 -13,080 -687 0 0   Net earnings / employee   0 0 0 0 -64,836 24,545 0 0