Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CUEII ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   12.6% 23.1% 18.4% 8.6% 12.3% 19.6% 20.7% 20.7%   Credit score (0-100)   20 4 7 28 18 6 5 5   Credit rating   BB B B BB BB B B B   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)  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   175 0 66 867 0 0 0 0   Gross profit   158 -16.1 37.3 835 185 -15.0 0.0 0.0   EBITDA   -169 -321 -64.6 669 184 -420 0.0 0.0   EBIT   -169 -321 -64.6 669 184 -420 0.0 0.0   Pre-tax profit (PTP)   -207.8 -369.8 -120.8 605.9 125.7 -487.2 0.0 0.0   Net earnings   -190.4 -313.4 -120.8 614.0 98.1 -380.0 0.0 0.0   Pre-tax profit without non-rec. items   -208 -370 -121 606 126 -487 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 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -746 -1,059 -1,180 -566 -468 -848 -898 -898   Interest-bearing liabilities   917 1,020 1,172 1,141 1,331 1,425 898 898   Balance sheet total (assets)   266 25.5 24.6 858 906 611 0.0 0.0   Net Debt   875 1,014 1,148 970 429 921 898 898     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   175 0 66 867 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 1,208.0% -100.0% 0.0% 0.0% 0.0%   Gross profit   158 -16.1 37.3 835 185 -15.0 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 2,141.9% -77.8% 0.0% 0.0% 0.0%   Employees   0 1 1 1 0 1 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% -100.0% 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)   266 26 25 858 906 611 0 0   Balance sheet change%   584.2% -90.4% -3.7% 3,389.1% 5.6% -32.6% -100.0% 0.0%   Added value   -169.0 -321.0 -64.6 668.5 184.3 -419.7 0.0 0.0   Added value %   -96.6% 0.0% -97.5% 77.1% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 -1.0 0.0 1.0 -1.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 1.0 2.0 -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 %   -96.6% 0.0% -97.5% 77.1% 0.0% 0.0% 0.0% 0.0%   EBIT %   -96.6% 0.0% -97.5% 77.1% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -106.8% 1,990.4% -173.5% 80.0% 99.6% 2,798.1% 0.0% 0.0%   Net Earnings %   -108.8% 0.0% -182.3% 70.8% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -108.8% 0.0% -182.3% 70.8% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -118.8% 0.0% -182.3% 69.9% 0.0% 0.0% 0.0% 0.0%   ROA %   -21.1% -30.6% -5.6% 50.9% 13.2% -29.6% 0.0% 0.0%   ROI %   -22.6% -33.1% -5.9% 57.8% 14.9% -30.5% 0.0% 0.0%   ROE %   -125.1% -215.3% -481.8% 139.1% 11.1% -50.1% 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 %   -73.7% -97.6% -98.0% -39.7% -34.1% -58.1% -100.0% -100.0%   Relative indebtedness %   578.0% 0.0% 1,818.4% 164.4% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   554.1% 0.0% 1,781.3% 144.7% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -517.9% -315.8% -1,776.0% 145.1% 232.9% -219.5% 0.0% 0.0%   Gearing %   -123.0% -96.3% -99.3% -201.6% -284.5% -168.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.2% 5.0% 5.1% 5.4% 4.7% 4.9% 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   0.3 0.0 0.0 0.6 0.7 0.4 0.0 0.0   Current Ratio   0.3 0.0 0.0 0.6 0.7 0.4 0.0 0.0   Cash and cash equivalent   41.9 6.7 24.6 170.8 902.3 503.7 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)   456.3 0.0 0.0 289.6 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   328.6 339.4 188.8 174.2 0.0 0.0 0.0 0.0   Current assets / Net sales %   151.8% 0.0% 37.1% 99.1% 0.0% 0.0% 0.0% 0.0%   Net working capital   -745.9 -1,059.3 -1,180.1 -566.1 -468.1 -848.1 -449.0 -449.0   Net working capital %   -426.2% 0.0% -1,781.3% -65.3% 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 66 867 0 0 0 0   Added value / employee   0 -321 -65 669 0 -420 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -321 -65 669 0 -420 0 0   EBIT / employee   0 -321 -65 669 0 -420 0 0   Net earnings / employee   0 -313 -121 614 0 -380 0 0