Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CAM Huse 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   3.2% 3.8% 4.1% 8.7% 8.7% 10.2% 10.2% 10.2%   Credit score (0-100)   57 52 49 27 28 23 24 24   Credit rating   BBB BBB BBB BB BB BB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   811 248 2,363 -222 -211 106 0.0 0.0   EBITDA   481 118 2,133 -372 -511 -194 0.0 0.0   EBIT   446 82.5 2,129 -384 -524 -222 0.0 0.0   Pre-tax profit (PTP)   141.2 -134.7 1,836.4 220.1 -475.0 -398.2 0.0 0.0   Net earnings   109.7 -127.1 1,463.1 219.5 -475.0 -398.2 0.0 0.0   Pre-tax profit without non-rec. items   141 -135 1,836 220 -475 -398 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   5,864 5,829 1,664 4,964 7,525 5,461 0.0 0.0   Shareholders equity total   1,013 886 2,349 2,568 2,093 1,695 1,645 1,645   Interest-bearing liabilities   10,203 9,593 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   13,532 10,713 8,731 10,454 16,238 15,000 1,645 1,645   Net Debt   2,714 7,833 -3,787 -225 -229 -1,028 -1,645 -1,645     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   811 248 2,363 -222 -211 106 0.0 0.0   Gross profit growth   -56.9% -69.5% 854.5% 0.0% 4.8% 0.0% -100.0% 0.0%   Employees   1 1 1 1 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)   13,532 10,713 8,731 10,454 16,238 15,000 1,645 1,645   Balance sheet change%   29.5% -20.8% -18.5% 19.7% 55.3% -7.6% -89.0% 0.0%   Added value   481.1 117.6 2,133.1 -371.7 -511.6 -193.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -69 -70 -4,169 3,288 2,548 -2,092 -5,461 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   55.0% 33.3% 90.1% 173.4% 248.3% -209.3% 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 %   3.7% 0.7% 22.5% 5.7% -0.7% 1.3% 0.0% 0.0%   ROI %   4.1% 0.7% 23.2% 10.2% -3.8% 10.7% 0.0% 0.0%   ROE %   11.5% -13.4% 90.5% 8.9% -20.4% -21.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   7.5% 8.3% 26.9% 24.6% 12.9% 11.3% 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, %   564.2% 6,662.7% -177.6% 60.4% 44.8% 530.5% 0.0% 0.0%   Gearing %   1,007.4% 1,083.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 2.2% 7.4% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   3.4 18.1 34.1 17.3 47.0 293.3 0.0 0.0   Current Ratio   3.4 18.1 34.1 17.3 47.0 293.3 0.0 0.0   Cash and cash equivalent   7,488.3 1,760.0 3,787.4 224.5 229.0 1,028.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   5,384.8 4,610.7 6,855.1 5,171.5 8,527.0 9,506.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   481 118 2,133 -372 -512 -194 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   481 118 2,133 -372 -511 -194 0 0   EBIT / employee   446 83 2,129 -384 -524 -222 0 0   Net earnings / employee   110 -127 1,463 219 -475 -398 0 0