Copenhagen Cowboy ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Estimate generation in progress, please wait...
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  13.1% 17.1% 7.4% 6.4% 8.1%  
Credit score (0-100)  19 9 32 36 24  
Credit rating  B B BB BB B  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  -2.0 0.0 -22.8 -0.3 3.4  
EBITDA  -2.0 0.0 -22.8 -0.3 3.4  
EBIT  -2.0 0.0 -22.8 -0.3 3.4  
Pre-tax profit (PTP)  -1.9 0.0 -29.0 -54.5 350.1  
Net earnings  -1.4 0.0 -22.6 -42.6 273.1  
Pre-tax profit without non-rec. items  -1.9 0.0 -29.0 -54.5 350  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  53.4 53.4 30.8 -11.7 261  
Interest-bearing liabilities  0.0 0.0 27.6 38.9 26.9  
Balance sheet total (assets)  55.4 53.4 11,748 2,952 4,112  

Net Debt  -1.4 -0.9 -6,011 -485 -4,008  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -2.0 0.0 -22.8 -0.3 3.4  
Gross profit growth  0.0% 0.0% 0.0% 98.7% 0.0%  
Employees  0 0 25 16 0  
Employee growth %  0.0% 0.0% 0.0% -36.0% -100.0%  
Employee expenses  0.0 0.0 -34,696.6 0.0 0.0  
Balance sheet total (assets)  55 53 11,748 2,952 4,112  
Balance sheet change%  -29.8% -3.6% 21,893.7% -74.9% 39.3%  
Added value  -2.0 0.0 34,673.8 -0.3 3.4  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -1.0 0.0 -1.0 -2.0 1.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  100.0% 0.0% 100.0% 100.0% 100.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  -2.8% 0.0% -0.4% 0.1% 10.4%  
ROI %  -3.0% 0.0% -40.6% 21.3% 225.7%  
ROE %  -2.7% 0.0% -53.6% -2.9% 17.0%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  96.4% 100.0% 1.0% -1.1% 50.2%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  69.0% 0.0% 26,387.7% 164,973.8% -118,127.0%  
Gearing %  0.0% 0.0% 89.5% -332.4% 10.3%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 45.1% 195.1% 58.3%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  27.7 0.0 4.0 2.9 15.9  
Current Ratio  27.7 0.0 1.0 1.0 1.1  
Cash and cash equivalent  1.4 0.9 6,038.7 523.9 4,035.0  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  53.4 53.4 30.8 -11.7 261.4  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 1,387 -0 0  
Employee expenses / employee  0 0 -1,388 0 0  
EBITDA / employee  0 0 -1 -0 0  
EBIT / employee  0 0 -1 -0 0  
Net earnings / employee  0 0 -1 -3 0