Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Copenhagen Nanosystems A/S 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 2019/5 2019 2020/5 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% 1.1% 1.1%   Bankruptcy risk   5.9% 6.3% 7.2% 9.0% 16.5% 9.5% 15.9% 15.7%   Credit score (0-100)   41 39 33 26 10 25 12 12   Credit rating   BBB BBB BBB BB BB 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 2019/5 2019 2020/5 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   353 308 -70.5 818 706 79.9 0.0 0.0   EBITDA   -245 -832 -1,453 -2,855 -3,306 -2,790 0.0 0.0   EBIT   -331 -941 -1,495 -2,956 -3,399 -2,843 0.0 0.0   Pre-tax profit (PTP)   -468.2 -987.1 -1,607.1 -3,133.2 -3,545.8 -3,183.1 0.0 0.0   Net earnings   -367.2 -771.0 -1,254.9 -2,042.0 -2,846.6 -2,445.9 0.0 0.0   Pre-tax profit without non-rec. items   -468 -987 -1,607 -3,133 -3,546 -3,183 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/5 2019 2020/5 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   244 135 249 215 167 114 0.0 0.0   Shareholders equity total   478 2,218 2,922 881 -733 566 -15,638 -15,638   Interest-bearing liabilities   1,660 861 2,304 4,496 4,282 6,614 15,638 15,638   Balance sheet total (assets)   3,005 4,093 6,477 6,209 10,435 9,210 0.0 0.0   Net Debt   1,660 861 1,097 4,496 2,806 6,614 15,638 15,638     See the entire balance sheet 1000.0 Volume  2018 2019/5 2019 2020/5 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   353 308 -70.5 818 706 79.9 0.0 0.0   Gross profit growth   -62.2% -12.6% 0.0% 0.0% -13.8% -88.7% -100.0% 0.0%   Employees   3 4 4 8 8 6 0 0   Employee growth %   -25.0% 33.3% 0.0% 100.0% 0.0% -25.0% -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)   3,005 4,093 6,477 6,209 10,435 9,210 0 0   Balance sheet change%   36.4% 36.2% 58.2% -4.1% 68.1% -11.7% -100.0% 0.0%   Added value   -245.4 -832.3 -1,453.0 -2,855.0 -3,297.9 -2,789.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   513 880 644 762 1,028 1,410 -7,369 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 2019/5 2019 2020/5 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 (%)   -93.9% -305.0% 2,119.9% -361.4% -481.8% -3,556.7% 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 %   -12.7% -26.5% -28.3% -46.6% -39.1% -27.9% 0.0% 0.0%   ROI %   -15.8% -29.6% -30.5% -51.8% -70.4% -49.6% 0.0% 0.0%   ROE %   -79.6% -57.2% -48.8% -107.4% -50.3% -44.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/5 2019 2020/5 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   15.9% 54.2% 45.1% 14.2% -13.7% 6.9% -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, %   -676.5% -103.5% -75.5% -157.5% -84.9% -237.1% 0.0% 0.0%   Gearing %   347.6% 38.8% 78.8% 510.6% -584.1% 1,168.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.8% 3.7% 7.1% 5.2% 3.3% 6.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/5 2019 2020/5 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.3 1.4 4.2 1.0 3.0 0.8 0.0 0.0   Current Ratio   0.3 1.4 4.2 1.0 0.6 0.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,207.2 0.0 1,476.5 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/5 2019 2020/5 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   -1,377.1 244.6 1,944.3 13.5 -2,759.9 -1,067.7 -7,819.2 -7,819.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/5 2019 2020/5 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   -82 -208 -363 -357 -412 -465 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -82 -208 -363 -357 -413 -465 0 0   EBIT / employee   -110 -235 -374 -370 -425 -474 0 0   Net earnings / employee   -122 -193 -314 -255 -356 -408 0 0