Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CBTransport 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 N/A 2019 N/A 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% 5.7% 5.7%   Bankruptcy risk   0.0% 0.0% 7.9% 6.6% 4.1% 7.6% 17.3% 17.3%   Credit score (0-100)   0 0 31 35 49 31 9 9   Credit rating   N/A N/A BB BBB BBB 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 N/A 2019 N/A 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   0.0 0.0 293 645 792 1,030 0.0 0.0   EBITDA   0.0 0.0 56.2 148 120 -121 0.0 0.0   EBIT   0.0 0.0 34.7 143 120 -121 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 27.7 128.3 113.9 -132.3 0.0 0.0   Net earnings   0.0 0.0 11.8 110.1 113.9 -132.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 27.7 128 114 -132 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 194 303 303 303 0.0 0.0   Shareholders equity total   0.0 0.0 51.8 172 260 128 28.8 28.8   Interest-bearing liabilities   0.0 0.0 0.0 143 73.7 82.6 0.0 0.0   Balance sheet total (assets)   0.0 0.0 317 600 651 534 28.8 28.8   Net Debt   0.0 0.0 -75.0 127 -58.0 -9.5 -28.8 -28.8     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 293 645 792 1,030 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 120.0% 22.7% 30.0% -100.0% 0.0%   Employees   0 0 1 3 2 3 0 0   Employee growth %   0.0% 0.0% 0.0% 200.0% -33.3% 50.0% -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)   0 0 317 600 651 534 29 29   Balance sheet change%   0.0% 0.0% 0.0% 89.0% 8.5% -18.0% -94.6% 0.0%   Added value   0.0 0.0 56.2 147.8 125.0 -121.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 172 46 118 -59 -303 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 11.8% 22.2% 15.2% -11.8% 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 %   0.0% 0.0% 11.0% 31.2% 19.2% -20.5% 0.0% 0.0%   ROI %   0.0% 0.0% 22.7% 58.2% 34.6% -41.1% 0.0% 0.0%   ROE %   0.0% 0.0% 22.8% 98.5% 52.7% -68.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 16.3% 28.7% 40.0% 24.0% 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, %   0.0% 0.0% -133.5% 85.8% -48.3% 7.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 82.9% 28.3% 64.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 20.7% 5.9% 13.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.8 0.7 1.2 0.7 0.0 0.0   Current Ratio   0.0 0.0 0.8 0.7 1.2 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 75.0 15.7 131.7 92.1 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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)   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   0.0 0.0 -39.6 -108.2 53.7 -78.6 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  2018 N/A 2019 N/A 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 56 49 63 -40 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 56 49 60 -40 0 0   EBIT / employee   0 0 35 48 60 -40 0 0   Net earnings / employee   0 0 12 37 57 -44 0 0