Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CAPTRE Partner 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  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6%   Bankruptcy risk   0.0% 2.8% 1.2% 1.9% 1.2% 1.4% 7.6% 7.7%   Credit score (0-100)   0 61 82 70 81 77 31 32   Credit rating   N/A BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 416.1 14.2 2,594.6 672.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 -152 -269 -189 -167 -352 0.0 0.0   EBITDA   0.0 -152 -269 -189 -167 -352 0.0 0.0   EBIT   0.0 -152 -269 -189 -167 -352 0.0 0.0   Pre-tax profit (PTP)   0.0 20,623.2 1,769.0 34,348.0 38,087.0 2,092.0 0.0 0.0   Net earnings   0.0 20,658.1 1,804.0 34,225.0 37,941.0 1,434.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 20,783 1,769 34,348 38,087 2,092 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 20,658 22,462 56,687 94,628 95,662 92,502 92,502   Interest-bearing liabilities   0.0 9,251 9,207 9,414 8,600 8,164 0.0 0.0   Balance sheet total (assets)   0.0 31,345 33,116 66,504 105,119 106,307 92,502 92,502   Net Debt   0.0 9,240 9,150 8,180 -19,085 4,836 -92,502 -92,502     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 -152 -269 -189 -167 -352 0.0 0.0   Gross profit growth   0.0% 0.0% -77.1% 29.7% 11.6% -110.8% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 31,345 33,116 66,504 105,119 106,307 92,502 92,502   Balance sheet change%   0.0% 0.0% 5.7% 100.8% 58.1% 1.1% -13.0% 0.0%   Added value   0.0 -151.9 -269.0 -189.0 -167.0 -352.0 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 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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% 100.0% 100.0% 100.0% 100.0% 100.0% 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% 66.7% 6.3% 69.5% 44.9% 2.2% 0.0% 0.0%   ROI %   0.0% 73.3% 6.7% 70.9% 45.5% 2.3% 0.0% 0.0%   ROE %   0.0% 100.0% 8.4% 86.5% 50.1% 1.5% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   0.0% 60.6% 67.8% 85.2% 90.0% 90.0% 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% -6,081.4% -3,401.5% -4,328.0% 11,428.1% -1,373.9% 0.0% 0.0%   Gearing %   0.0% 44.8% 41.0% 16.6% 9.1% 8.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.8% 2.8% 3.1% 4.8% 3.0% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.0 1.8 2.6 2.8 7.5 9.7 0.0 0.0   Current Ratio   0.0 1.8 2.6 2.8 7.5 9.7 0.0 0.0   Cash and cash equivalent   0.0 11.3 57.0 1,234.0 27,685.0 3,328.0 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 8,315.1 17,200.0 17,905.0 68,634.0 92,477.0 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  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0