Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CAMPEN AUKTIONER 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  2017 2018/6 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% 2.7%   Bankruptcy risk   2.6% 4.7% 2.9% 3.9% 18.2% 4.9% 15.7% 13.8%   Credit score (0-100)   63 47 59 50 7 44 11 16   Credit rating   BBB BBB BBB BBB B 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)  2017 2018/6 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   1,755 694 1,805 700 -604 12,587 0.0 0.0   EBITDA   1,395 334 1,445 326 -4,014 439 0.0 0.0   EBIT   1,261 201 1,306 181 -5,319 264 0.0 0.0   Pre-tax profit (PTP)   1,272.3 177.0 1,324.2 109.2 -5,395.4 22.2 0.0 0.0   Net earnings   1,081.8 47.4 1,032.4 81.2 -4,213.6 -56.4 0.0 0.0   Pre-tax profit without non-rec. items   1,272 177 1,324 109 -5,395 22.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   400 298 867 3,042 2,232 6,172 0.0 0.0   Shareholders equity total   1,657 705 1,737 1,818 -2,395 -2,452 -2,952 -2,952   Interest-bearing liabilities   747 3.5 320 336 3,060 3,359 3,273 3,273   Balance sheet total (assets)   8,756 8,310 16,291 12,370 19,457 17,752 321 321   Net Debt   -3,061 -3,724 -11,479 -3,887 -6,105 2,323 3,273 3,273     See the entire balance sheet 1000.0 Volume  2017 2018/6 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   1,755 694 1,805 700 -604 12,587 0.0 0.0   Gross profit growth   -27.6% -60.5% 160.3% -61.2% 0.0% 0.0% -100.0% 0.0%   Employees   1 1 1 1 4 26 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 300.0% 550.0% -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)   8,756 8,310 16,291 12,370 19,457 17,752 321 321   Balance sheet change%   -10.4% -5.1% 96.0% -24.1% 57.3% -8.8% -98.2% 0.0%   Added value   1,395.3 333.5 1,445.1 326.4 -5,174.3 439.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -446 -234 430 2,030 -2,115 4,086 -6,172 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 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 (%)   71.8% 29.0% 72.4% 25.9% 881.0% 2.1% 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 %   13.9% 2.4% 10.9% 1.3% -31.0% 1.3% 0.0% 0.0%   ROI %   62.5% 13.0% 91.9% 7.9% -189.4% 8.1% 0.0% 0.0%   ROE %   64.9% 4.0% 84.6% 4.6% -39.6% -0.3% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   18.9% 8.5% 10.7% 14.7% 3.1% -2.2% -90.2% -90.2%   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, %   -219.4% -1,116.7% -794.3% -1,190.9% 152.1% 528.8% 0.0% 0.0%   Gearing %   45.1% 0.5% 18.4% 18.5% -127.8% -137.0% -110.9% -110.9%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 7.8% 10.1% 23.1% 4.9% 8.2% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.9 0.9 1.0 0.8 0.8 0.6 0.0 0.0   Current Ratio   0.9 0.9 1.0 0.8 0.8 0.6 0.0 0.0   Cash and cash equivalent   3,808.2 3,727.9 11,799.1 4,223.9 9,165.0 1,035.8 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 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   -441.2 -680.0 -265.7 -2,129.0 -2,958.6 -7,401.2 -1,636.5 -1,636.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 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   1,395 334 1,445 326 -1,294 17 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,395 334 1,445 326 -1,004 17 0 0   EBIT / employee   1,261 201 1,306 181 -1,330 10 0 0   Net earnings / employee   1,082 47 1,032 81 -1,053 -2 0 0