Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Cobblestone Hotel Asset Management 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 2018/12 2019 2019/12 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% 0.9% 0.9%   Bankruptcy risk   3.2% 3.5% 1.9% 1.6% 3.3% 3.0% 16.4% 16.4%   Credit score (0-100)   57 54 70 74 55 57 11 11   Credit rating   BBB BBB A A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 1.0 8.6 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 2018/12 2019 2019/12 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   2,660 2,733 3,726 4,278 4,858 6,544 0.0 0.0   EBITDA   964 588 1,423 1,590 1,785 2,633 0.0 0.0   EBIT   964 588 1,397 1,486 1,603 2,633 0.0 0.0   Pre-tax profit (PTP)   956.1 581.3 1,387.7 1,469.2 1,588.2 2,629.1 0.0 0.0   Net earnings   745.2 452.6 1,082.8 1,146.0 1,238.8 2,049.9 0.0 0.0   Pre-tax profit without non-rec. items   956 581 1,388 1,469 1,588 2,625 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 286 182 0.0 0.0 0.0 0.0   Shareholders equity total   649 702 1,284 1,430 1,669 2,480 341 341   Interest-bearing liabilities   0.0 0.0 131 5.3 61.8 0.0 0.0 0.0   Balance sheet total (assets)   1,631 1,653 3,391 2,834 3,578 4,495 341 341   Net Debt   -1,153 -997 -2,073 -1,948 -2,774 -3,307 -341 -341     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 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   2,660 2,733 3,726 4,278 4,858 6,544 0.0 0.0   Gross profit growth   8.1% 2.7% 36.4% 14.8% 13.6% 34.7% -100.0% 0.0%   Employees   3 3 4 4 5 6 0 0   Employee growth %   0.0% 0.0% 33.3% 0.0% 25.0% 20.0% -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)   1,631 1,653 3,391 2,834 3,578 4,495 341 341   Balance sheet change%   -6.1% 1.4% 105.1% -16.4% 26.3% 25.6% -92.4% 0.0%   Added value   964.1 587.9 1,423.0 1,590.1 1,706.9 2,632.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 260 -208 -364 0 0 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 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 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 (%)   36.2% 21.5% 37.5% 34.7% 33.0% 40.2% 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 %   57.3% 35.8% 55.5% 47.8% 50.0% 65.2% 0.0% 0.0%   ROI %   137.9% 86.9% 127.2% 100.0% 99.8% 124.9% 0.0% 0.0%   ROE %   107.0% 67.0% 109.0% 84.4% 79.9% 98.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   39.8% 42.4% 37.9% 50.5% 46.6% 55.2% 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, %   -119.6% -169.5% -145.7% -122.5% -155.4% -125.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 10.2% 0.4% 3.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 16.7% 24.9% 44.1% 24.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.7 1.9 1.6 1.9 1.9 2.2 0.0 0.0   Current Ratio   1.7 1.9 1.6 1.9 1.9 2.2 0.0 0.0   Cash and cash equivalent   1,152.7 996.6 2,204.6 1,953.4 2,835.4 3,307.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 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   650.0 788.6 1,157.1 1,290.1 1,671.9 2,482.0 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  2018 2018/12 2019 2019/12 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   321 196 356 398 341 439 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   321 196 356 398 357 439 0 0   EBIT / employee   321 196 349 372 321 439 0 0   Net earnings / employee   248 151 271 286 248 342 0 0