Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CPC Invest 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  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   1.6% 1.3% 1.2% 2.2% 1.8% 1.7% 7.6% 7.6%   Credit score (0-100)   76 80 82 65 70 73 32 32   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   181.1 1,866.3 4,052.0 3.8 88.6 180.9 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   -1,498 1,304 -141 -239 -69.5 -39.7 0.0 0.0   EBITDA   -2,103 842 -642 -239 -520 -640 0.0 0.0   EBIT   -2,103 842 -642 -239 -520 -640 0.0 0.0   Pre-tax profit (PTP)   13,724.0 18,359.5 20,658.3 -3,672.6 19,006.1 19,580.3 0.0 0.0   Net earnings   13,724.0 18,359.5 20,658.3 -3,672.6 19,207.8 19,486.2 0.0 0.0   Pre-tax profit without non-rec. items   13,724 18,360 20,658 -3,673 19,006 19,580 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   0.0 0.0 0.0 1,249 1,249 1,249 0.0 0.0   Shareholders equity total   108,942 121,963 141,815 136,579 152,482 159,852 92,606 92,606   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   109,063 122,042 141,954 136,602 152,514 159,933 92,606 92,606   Net Debt   -141 -1,383 -2,341 -23,129 -3,627 -759 -92,606 -92,606     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   -1,498 1,304 -141 -239 -69.5 -39.7 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -69.4% 70.9% 42.8% 0.0% 0.0%   Employees   0 1 1 0 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   109,063 122,042 141,954 136,602 152,514 159,933 92,606 92,606   Balance sheet change%   9.7% 11.9% 16.3% -3.8% 11.6% 4.9% -42.1% 0.0%   Added value   -2,103.0 842.0 -641.5 -239.1 -519.8 -640.1 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 1,249 0 0 -1,249 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 -1.0 -2.0 -3.0 -4.0 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 (%)   140.4% 64.6% 454.5% 100.0% 747.9% 1,610.9% 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 %   13.2% 15.9% 15.7% -2.6% 13.2% 12.5% 0.0% 0.0%   ROI %   13.2% 15.9% 15.7% -2.6% 13.2% 12.5% 0.0% 0.0%   ROE %   13.2% 15.9% 15.7% -2.6% 13.3% 12.5% 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 %   99.9% 99.9% 99.9% 100.0% 100.0% 99.9% 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, %   6.7% -164.2% 364.9% 9,672.3% 697.6% 118.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   73.0 205.9 157.6 1,062.1 148.9 18.0 0.0 0.0   Current Ratio   73.0 205.9 157.6 1,062.1 148.9 18.0 0.0 0.0   Cash and cash equivalent   141.0 1,382.8 2,341.2 23,128.7 3,626.6 758.6 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   8,710.0 16,236.7 21,740.3 3,874.9 4,753.8 1,378.6 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   0 842 -642 0 -520 -320 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 842 -642 0 -520 -320 0 0   EBIT / employee   0 842 -642 0 -520 -320 0 0   Net earnings / employee   0 18,360 20,658 0 19,208 9,743 0 0