Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CHAMPAGNEGALOPPEN 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   5.6% 4.9% 14.5% 7.4% 10.7% 6.5% 9.9% 9.9%   Credit score (0-100)   42 45 15 31 22 36 25 25   Credit rating   BBB BBB BB BB BB BBB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   286 391 0 0 0 1,113 1,113 1,113   Gross profit   -0.6 58.5 0.0 532 0.0 58.0 0.0 0.0   EBITDA   -0.6 58.5 106 532 158 58.0 0.0 0.0   EBIT   -0.6 58.5 106 532 158 58.0 0.0 0.0   Pre-tax profit (PTP)   -6.7 47.4 100.6 547.4 125.8 80.8 0.0 0.0   Net earnings   -6.7 47.4 78.5 388.4 98.1 63.0 0.0 0.0   Pre-tax profit without non-rec. items   -6.7 47.4 101 547 126 80.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   119 155 234 1,014 872 810 760 760   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   793 528 548 1,258 1,043 1,035 760 760   Net Debt   -793 -216 -180 -397 -10.5 -2.6 -760 -760     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   286 391 0 0 0 1,113 1,113 1,113   Net sales growth   0.0% 36.9% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -0.6 58.5 0.0 532 0.0 58.0 0.0 0.0   Gross profit growth   85.2% 0.0% -100.0% 0.0% -100.0% 0.0% -100.0% 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)   793 528 548 1,258 1,043 1,035 760 760   Balance sheet change%   376.6% -33.4% 3.6% 129.7% -17.1% -0.8% -26.5% 0.0%   Added value   -0.6 58.5 105.5 531.6 157.6 58.0 0.0 0.0   Added value %   -0.2% 15.0% 0.0% 0.0% 0.0% 5.2% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 1.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   -0.2% 15.0% 0.0% 0.0% 0.0% 5.2% 0.0% 0.0%   EBIT %   -0.2% 15.0% 0.0% 0.0% 0.0% 5.2% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 0.0% 100.0% 0.0% 100.0% 0.0% 0.0%   Net Earnings %   -2.3% 12.1% 0.0% 0.0% 0.0% 5.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -2.3% 12.1% 0.0% 0.0% 0.0% 5.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   -2.3% 12.1% 0.0% 0.0% 0.0% 7.3% 0.0% 0.0%   ROA %   -0.1% 8.9% 19.6% 61.6% 14.3% 9.4% 0.0% 0.0%   ROI %   -0.5% 42.7% 54.2% 89.1% 17.4% 11.7% 0.0% 0.0%   ROE %   -5.5% 34.6% 40.3% 62.3% 10.4% 7.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   14.9% 29.4% 42.7% 80.6% 83.6% 78.3% 100.0% 100.0%   Relative indebtedness %   236.0% 95.2% 0.0% 0.0% 0.0% 17.7% 0.0% 0.0%   Relative net indebtedness %   -41.4% 40.1% 0.0% 0.0% 0.0% 17.5% -68.3% -68.3%   Net int. bear. debt to EBITDA, %   137,045.8% -369.0% -170.1% -74.7% -6.7% -4.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.2 0.6 1.1 1.6 0.1 0.0 0.0 0.0   Current Ratio   1.2 1.4 1.7 5.2 6.1 5.3 0.0 0.0   Cash and cash equivalent   793.5 216.0 179.5 397.3 10.5 2.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 %   277.4% 135.0% 0.0% 0.0% 0.0% 93.0% 68.3% 68.3%   Net working capital   118.5 155.5 234.0 1,013.9 872.0 838.3 0.0 0.0   Net working capital %   41.4% 39.7% 0.0% 0.0% 0.0% 75.3% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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