Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

COPENHAGEN EXECUTIVE 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   3.1% 3.6% 3.8% 2.3% 6.6% 9.9% 13.1% 12.8%   Credit score (0-100)   58 52 49 64 35 25 18 18   Credit rating   BBB BBB BBB BBB BBB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,833 1,736 1,144 5,058 984 98.6 0.0 0.0   EBITDA   903 395 418 2,842 35.0 -1,052 0.0 0.0   EBIT   903 395 418 2,842 35.0 -1,052 0.0 0.0   Pre-tax profit (PTP)   963.2 467.0 479.6 2,924.1 158.4 -1,016.7 0.0 0.0   Net earnings   742.2 357.7 357.4 2,280.6 120.3 -796.6 0.0 0.0   Pre-tax profit without non-rec. items   963 467 480 2,924 158 -1,017 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   65.5 65.5 65.5 65.5 65.5 65.5 0.0 0.0   Shareholders equity total   2,498 2,855 3,213 5,493 2,614 1,817 1,317 1,317   Interest-bearing liabilities   30.3 10.2 22.4 21.1 0.6 0.0 0.0 0.0   Balance sheet total (assets)   3,530 3,698 4,371 8,475 2,740 1,935 1,317 1,317   Net Debt   -26.9 -76.6 -379 -2,572 -419 -80.9 -1,317 -1,317     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,833 1,736 1,144 5,058 984 98.6 0.0 0.0   Gross profit growth   -26.5% -38.7% -34.1% 342.1% -80.6% -90.0% -100.0% 0.0%   Employees   1 2 1 1 1 2 0 0   Employee growth %   0.0% 100.0% -50.0% 0.0% 0.0% 100.0% -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)   3,530 3,698 4,371 8,475 2,740 1,935 1,317 1,317   Balance sheet change%   -14.3% 4.8% 18.2% 93.9% -67.7% -29.4% -31.9% 0.0%   Added value   902.9 395.5 418.1 2,842.0 35.0 -1,052.2 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 -66 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 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   31.9% 22.8% 36.5% 56.2% 3.6% -1,067.2% 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 %   25.2% 12.9% 12.0% 45.7% 2.8% -43.5% 0.0% 0.0%   ROI %   34.2% 17.3% 15.8% 66.9% 3.9% -45.6% 0.0% 0.0%   ROE %   26.6% 13.4% 11.8% 52.4% 3.0% -36.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   70.8% 77.2% 73.5% 64.8% 95.4% 93.9% 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, %   -3.0% -19.4% -90.5% -90.5% -1,198.1% 7.7% 0.0% 0.0%   Gearing %   1.2% 0.4% 0.7% 0.4% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 1.3% 15.5% 48.9% 2.6% 85.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   3.4 4.3 3.7 2.8 24.0 18.1 0.0 0.0   Current Ratio   3.4 4.3 3.7 2.8 24.0 18.1 0.0 0.0   Cash and cash equivalent   57.2 86.7 400.9 2,592.9 419.5 80.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 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   2,432.1 2,789.8 3,157.3 5,439.1 2,562.6 1,766.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   903 198 418 2,842 35 -526 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   903 198 418 2,842 35 -526 0 0   EBIT / employee   903 198 418 2,842 35 -526 0 0   Net earnings / employee   742 179 357 2,281 120 -398 0 0