Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

C & T CONSULT 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  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.6% 1.6% 1.2% 1.7% 2.0% 3.5% 6.5% 6.5%   Credit score (0-100)   76 74 82 72 67 53 37 37   Credit rating   A A A A A BBB BBB BBB   Credit limit (kDKK)   18.2 14.3 425.8 18.9 5.1 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Net sales   0 0 372 37 0         Gross profit   495 258 302 -43.2 -59.6 -51.2 0.0 0.0   EBITDA   434 176 302 -251 -419 -438 0.0 0.0   EBIT   159 -75.8 50.0 -5,046 -419 -438 0.0 0.0   Pre-tax profit (PTP)   1,855.0 814.4 6,358.5 9,609.9 12,940.8 5,945.6 0.0 0.0   Net earnings   1,446.9 626.0 4,957.7 7,507.6 10,168.8 4,610.3 0.0 0.0   Pre-tax profit without non-rec. items   1,855 814 6,358 20.7 12,941 5,946 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Tangible assets total   7,843 7,521 7,269 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   9,752 10,270 15,115 22,509 32,677 37,288 37,068 37,068   Interest-bearing liabilities   6,357 6,222 6,376 2,500 2,500 2,500 0.0 0.0   Balance sheet total (assets)   16,438 17,031 23,188 25,769 38,597 39,833 37,068 37,068   Net Debt   -1,997 -2,978 -9,141 -23,156 -35,978 -37,042 -37,068 -37,068     See the entire balance sheet 1000.0 Volume  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Net sales   0 0 372 37 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% -90.1% -100.0% 0.0% 0.0% 0.0%   Gross profit   495 258 302 -43.2 -59.6 -51.2 0.0 0.0   Gross profit growth   -4.3% -47.8% 16.9% 0.0% -38.0% 14.1% 0.0% 0.0%   Employees   1 1 0 0 1 1 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% -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)   16,438 17,031 23,188 25,769 38,597 39,833 37,068 37,068   Balance sheet change%   7.1% 3.6% 36.2% 11.1% 49.8% 3.2% -6.9% 0.0%   Added value   433.8 176.0 301.8 -251.2 4,375.2 -438.4 0.0 0.0   Added value %   0.0% 0.0% 81.1% -678.9% 0.0% -21,920,600.0% 0.0% 0.0%   Investments   -550 -574 -504 -12,064 0 0 0 0   Net sales trend   0.0 0.0 0.0 -1.0 -2.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A EBITDA %   0.0% 0.0% 81.1% -678.9% 0.0% -21,920,600.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 13.4% -13,636.6% 0.0% -21,920,600.0% 0.0% 0.0%   EBIT to gross profit (%)   32.1% -29.4% 16.6% 11,684.2% 703.5% 856.5% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 1,332.7% 20,289.7% 0.0% 230,515,400.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 1,400.4% 33,247.4% 0.0% 230,515,400.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 1,709.3% 55.8% 0.0% 297,280,400.0% 0.0% 0.0%   ROA %   12.5% 5.7% 32.2% 0.6% 40.4% 15.2% 0.0% 0.0%   ROI %   12.6% 5.8% 34.0% 0.6% 43.3% 15.9% 0.0% 0.0%   ROE %   15.9% 6.3% 39.1% 39.9% 36.9% 13.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Equity ratio %   59.3% 60.3% 65.2% 87.3% 84.7% 93.6% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 2,170.3% 8,810.2% 0.0% 127,259,850.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% -2,000.8% -60,527.0% 0.0% -1,849,832,300.0% -1,853,420,300.0% -1,853,420,300.0%   Net int. bear. debt to EBITDA, %   -460.3% -1,692.3% -3,028.2% 9,217.8% 8,578.6% 8,449.1% 0.0% 0.0%   Gearing %   65.2% 60.6% 42.2% 11.1% 7.7% 6.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 2.2% 1.9% 2.7% 3.0% 0.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Quick Ratio   2.1 5.6 5.1 33.8 11.3 881.3 0.0 0.0   Current Ratio   2.1 5.6 5.1 33.8 11.3 881.3 0.0 0.0   Cash and cash equivalent   8,354.1 9,200.0 15,516.5 25,656.2 38,477.8 39,541.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e 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% 4,249.1% 69,337.3% 0.0% 1,991,646,700.0% 1,853,420,300.0% 1,853,420,300.0%   Net working capital   -3,954.8 -1,455.5 -2,654.0 614.7 10,019.9 1,248.0 0.0 0.0   Net working capital %   0.0% 0.0% -713.4% 1,661.2% 0.0% 62,398,950.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   434 176 0 0 4,375 -438 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   434 176 0 0 -419 -438 0 0   EBIT / employee   159 -76 0 0 -419 -438 0 0   Net earnings / employee   1,447 626 0 0 10,169 4,610 0 0