Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CONSET A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2013 N/A 2014 N/A 2015 N/A 2016 2017/3 2017 2018/3 2018 2019/3 2019e N/A 2020e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   0.0% 0.0% 0.0% 0.5% 0.5% 0.5% 7.6% 7.4%   Credit score (0-100)   0 0 0 99 98 99 33 33   Credit rating   N/A N/A N/A AAA AA AAA BB BB   Credit limit (kDKK)   0.0 0.0 0.0 4,999.2 5,415.8 5,036.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2013 N/A 2014 N/A 2015 N/A 2016 2017/3 2017 2018/3 2018 2019/3 2019e N/A 2020e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 28,277 28,591 25,712 0.0 0.0   EBITDA   0.0 0.0 0.0 14,971 15,668 13,166 0.0 0.0   EBIT   0.0 0.0 0.0 14,971 15,668 13,166 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 15,123.5 14,180.5 13,663.0 0.0 0.0   Net earnings   0.0 0.0 0.0 11,766.7 11,052.4 10,655.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 15,123 14,180 13,663 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2013 N/A 2014 N/A 2015 N/A 2016 2017/3 2017 2018/3 2018 2019/3 2019e N/A 2020e N/A Tangible assets total   0.0 0.0 0.0 11,944 11,370 11,408 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 35,452 39,004 37,659 28,526 28,526   Interest-bearing liabilities   0.0 0.0 0.0 4,270 3,357 2,616 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 50,328 50,443 46,565 28,526 28,526   Net Debt   0.0 0.0 0.0 -1,673 -4,249 -2,575 -28,526 -28,526     See the entire balance sheet 1000.0 Volume  2013 N/A 2014 N/A 2015 N/A 2016 2017/3 2017 2018/3 2018 2019/3 2019e N/A 2020e 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 0.0 0.0 28,277 28,591 25,712 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 1.1% -10.1% -100.0% 0.0%   Employees   0 0 0 18 17 15 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -5.6% -11.8% -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)   0 0 0 50,328 50,443 46,565 28,526 28,526   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.2% -7.7% -38.7% 0.0%   Added value   0.0 0.0 0.0 14,971.5 15,667.8 13,166.0 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 13,304 -394 158 -13,068 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2013 N/A 2014 N/A 2015 N/A 2016 2017/3 2017 2018/3 2018 2019/3 2019e N/A 2020e 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% 0.0% 0.0% 52.9% 54.8% 51.2% 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% 0.0% 0.0% 34.2% 34.0% 30.7% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 42.3% 40.7% 35.2% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 33.2% 29.7% 27.8% 0.0% 0.0%   1000.0 Solidity  2013 N/A 2014 N/A 2015 N/A 2016 2017/3 2017 2018/3 2018 2019/3 2019e N/A 2020e N/A Equity ratio %   0.0% 0.0% 0.0% 70.8% 77.7% 81.8% 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% 0.0% 0.0% -11.2% -27.1% -19.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 12.0% 8.6% 6.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 98.8% 77.1% 40.6% 0.0% 0.0%   1000.0 Liquidity  2013 N/A 2014 N/A 2015 N/A 2016 2017/3 2017 2018/3 2018 2019/3 2019e N/A 2020e N/A Quick Ratio   0.0 0.0 0.0 1.6 2.2 2.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 3.4 4.6 5.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 5,942.8 7,606.6 5,191.0 0.0 0.0   1000.0 Capital use efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2017/3 2017 2018/3 2018 2019/3 2019e N/A 2020e 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 0.0 0.0 25,529.3 28,670.0 26,446.0 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  2013 N/A 2014 N/A 2015 N/A 2016 2017/3 2017 2018/3 2018 2019/3 2019e N/A 2020e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 832 922 878 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 832 922 878 0 0   EBIT / employee   0 0 0 832 922 878 0 0   Net earnings / employee   0 0 0 654 650 710 0 0