Copenhagen Data Trust ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  0.6% 0.6% 0.6% 0.6% 0.6%  
Bankruptcy risk  0.0% 2.5% 1.8% 1.0% 2.3%  
Credit score (0-100)  0 62 70 86 64  
Credit rating  N/A BBB A A BBB  
Credit limit (kDKK)  0.0 0.0 0.2 42.4 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Net sales  0 0 0 0 0  
Gross profit  0.0 -10.4 -7.9 -8.6 -14.9  
EBITDA  0.0 -10.4 -7.9 -8.6 -14.9  
EBIT  0.0 -10.4 -7.9 -8.6 -14.9  
Pre-tax profit (PTP)  0.0 265.8 280.9 458.1 158.0  
Net earnings  0.0 265.8 280.9 458.1 158.0  
Pre-tax profit without non-rec. items  0.0 266 281 458 158  

 
See the entire income statement

Balance sheet (kDKK) 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  0.0 334 498 827 874  
Interest-bearing liabilities  0.0 22.3 23.4 24.6 25.9  
Balance sheet total (assets)  0.0 364 529 859 907  

Net Debt  0.0 17.7 16.8 11.0 -100  
 
See the entire balance sheet

Volume 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 -10.4 -7.9 -8.6 -14.9  
Gross profit growth  0.0% 0.0% 24.1% -9.7% -73.4%  
Employees  0 0 0 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 364 529 859 907  
Balance sheet change%  0.0% 0.0% 45.3% 62.5% 5.6%  
Added value  0.0 -10.4 -7.9 -8.6 -14.9  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 -1.0 -2.0 -3.0 -4.0  

Profitability 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  0.0% 100.0% 100.0% 100.0% 100.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.0% 73.5% 63.2% 66.2% 18.0%  
ROI %  0.0% 75.1% 64.3% 66.9% 18.2%  
ROE %  0.0% 79.6% 67.5% 69.1% 18.6%  

Solidity 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  0.0% 91.8% 94.1% 96.3% 96.3%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% -171.0% -213.4% -127.2% 670.6%  
Gearing %  0.0% 6.7% 4.7% 3.0% 3.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 15.5% 5.2% 4.9% 4.9%  

Liquidity 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  0.0 0.2 0.2 0.4 3.8  
Current Ratio  0.0 0.2 0.2 0.4 3.8  
Cash and cash equivalent  0.0 4.6 6.7 13.7 126.1  

Capital use efficiency 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  0.0 -25.2 -24.3 -18.5 92.8  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 -9 -15  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 -9 -15  
EBIT / employee  0 0 0 -9 -15  
Net earnings / employee  0 0 0 458 158