Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CBS HOLDING I 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  2018 2018/12 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% 0.6% 0.6%   Bankruptcy risk   1.3% 0.7% 1.1% 0.5% 0.9% 0.7% 7.7% 7.7%   Credit score (0-100)   82 95 85 98 88 94 32 32   Credit rating   A AA A AA A AA BB BB   Credit limit (kDKK)   959.1 5,929.5 2,915.8 7,290.9 4,873.5 6,518.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 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   8.5 14.7 19.4 -19.8 -68.4 -16.9 0.0 0.0   EBITDA   -8.5 -14.7 -19.4 -19.8 -68.4 -16.9 0.0 0.0   EBIT   -8.5 -14.7 -19.4 -19.8 -68.4 -16.9 0.0 0.0   Pre-tax profit (PTP)   -240.1 2,925.7 1,611.2 2,929.0 -1,067.2 2,511.0 0.0 0.0   Net earnings   -87.5 2,400.2 1,366.5 2,387.7 -501.6 2,392.8 0.0 0.0   Pre-tax profit without non-rec. items   -223 2,926 1,611 2,929 -1,067 2,511 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   56,743 59,143 60,510 62,897 62,396 64,788 59,782 59,782   Interest-bearing liabilities   851 0.0 0.0 1,214 1,039 14,709 0.0 0.0   Balance sheet total (assets)   58,591 59,199 60,525 64,240 63,495 79,514 59,782 59,782   Net Debt   -8,266 -11,898 -16,863 -33,510 -31,616 1,055 -59,782 -59,782     See the entire balance sheet 1000.0 Volume  2018 2018/12 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   8.5 14.7 19.4 -19.8 -68.4 -16.9 0.0 0.0   Gross profit growth   0.0% 72.9% 31.7% 0.0% -246.3% 75.4% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   58,591 59,199 60,525 64,240 63,495 79,514 59,782 59,782   Balance sheet change%   1.4% 1.0% 2.2% 6.1% -1.2% 25.2% -24.8% 0.0%   Added value   -8.5 -14.7 -19.4 -19.8 -68.4 -16.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 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 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 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 (%)   -100.0% -100.0% -100.0% 100.0% 100.0% 100.0% 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 %   2.9% 5.6% 4.7% 5.4% 3.0% 3.5% 0.0% 0.0%   ROI %   3.0% 5.7% 4.7% 5.4% 3.0% 3.6% 0.0% 0.0%   ROE %   -0.2% 4.1% 2.3% 3.9% -0.8% 3.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   96.8% 99.9% 100.0% 97.9% 98.3% 81.5% 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, %   97,252.8% 80,940.0% 87,088.3% 169,673.3% 46,221.9% -6,258.4% 0.0% 0.0%   Gearing %   1.5% 0.0% 0.0% 1.9% 1.7% 22.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   449.2% 88.3% 0.0% 69.0% 263.0% 0.3% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   6.8 248.1 1,199.7 33.7 39.9 3.3 0.0 0.0   Current Ratio   6.8 248.1 1,199.7 33.7 39.9 3.3 0.0 0.0   Cash and cash equivalent   9,117.4 11,898.2 16,862.9 34,724.8 32,654.7 13,654.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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)   -617.3 -365.0 -289.8 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   10,655.5 13,894.9 18,430.5 32,196.6 31,176.2 31,388.9 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  2018 2018/12 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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0