Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CBN FINANCE & CONSULT A/S 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.8% 0.8%   Bankruptcy risk   10.5% 12.6% 10.0% 21.3% 14.0% 9.8% 16.2% 16.2%   Credit score (0-100)   25 20 24 4 15 24 11 11   Credit rating   BB BB BB B 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   281 50.9 168 -856 -27.1 -25.7 0.0 0.0   EBITDA   174 -8.3 167 -855 -27.1 -25.7 0.0 0.0   EBIT   174 -11.3 167 -855 -27.1 -25.7 0.0 0.0   Pre-tax profit (PTP)   91.2 -80.4 98.8 -922.1 -99.2 -75.0 0.0 0.0   Net earnings   69.3 -84.8 76.9 -1,134.4 -99.2 -75.0 0.0 0.0   Pre-tax profit without non-rec. items   91.2 -80.4 98.8 -922 -99.2 -75.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -664 -749 -685 -1,819 -1,919 -1,994 -2,494 -2,494   Interest-bearing liabilities   732 881 912 970 983 0.0 2,494 2,494   Balance sheet total (assets)   1,188 1,039 1,099 16.4 11.7 16.4 0.0 0.0   Net Debt   732 881 912 970 983 -16.4 2,494 2,494     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   281 50.9 168 -856 -27.1 -25.7 0.0 0.0   Gross profit growth   152.5% -81.9% 229.4% 0.0% 96.8% 4.9% 0.0% 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)   1,188 1,039 1,099 16 12 16 0 0   Balance sheet change%   -8.6% -12.5% 5.8% -98.5% -28.4% 40.1% -100.0% 0.0%   Added value   173.6 -8.3 167.2 -855.2 -27.1 -25.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -3 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   1.0 -1.0 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   61.8% -22.2% 99.6% 99.9% 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 %   8.9% -0.6% 9.4% -47.3% -1.4% -1.3% 0.0% 0.0%   ROI %   16.1% -1.4% 18.7% -90.9% -2.8% -5.2% 0.0% 0.0%   ROE %   5.6% -7.6% 7.2% -203.4% -706.3% -533.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   -35.9% -41.9% -38.4% -99.1% -99.4% -99.2% -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, %   421.6% -10,613.8% 545.4% -113.5% -3,632.7% 63.8% 0.0% 0.0%   Gearing %   -110.2% -117.6% -133.1% -53.3% -51.2% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.6% 8.6% 7.6% 7.1% 7.4% 10.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.6 0.6 0.6 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.6 0.6 0.6 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 16.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -664.3 -749.1 -685.1 -1,819.4 -1,918.7 -1,993.7 -1,246.8 -1,246.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   174 -8 167 -855 -27 -26 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   174 -8 167 -855 -27 -26 0 0   EBIT / employee   174 -11 167 -855 -27 -26 0 0   Net earnings / employee   69 -85 77 -1,134 -99 -75 0 0