Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Coffee Trade ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.5% 3.5%   Bankruptcy risk   11.3% 7.3% 8.3% 11.9% 18.5% 12.9% 18.0% 18.0%   Credit score (0-100)   23 34 30 19 7 17 8 8   Credit rating   BB BBB BB BB B BB B B   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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   840 1,106 1,244 504 1,050 1,069 0.0 0.0   EBITDA   -173 97.7 44.9 -806 53.5 90.9 0.0 0.0   EBIT   -173 97.7 44.9 -806 53.5 90.9 0.0 0.0   Pre-tax profit (PTP)   -176.2 73.8 30.9 -824.4 -7.6 63.6 0.0 0.0   Net earnings   -143.6 46.6 16.9 -645.9 -13.4 40.5 0.0 0.0   Pre-tax profit without non-rec. items   -176 73.8 30.9 -824 -7.6 63.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -19.8 26.7 43.6 -602 -616 -575 -625 -625   Interest-bearing liabilities   142 114 169 863 433 533 625 625   Balance sheet total (assets)   611 720 910 895 1,190 960 0.0 0.0   Net Debt   13.3 54.4 60.2 768 230 478 625 625     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   840 1,106 1,244 504 1,050 1,069 0.0 0.0   Gross profit growth   -19.8% 31.6% 12.5% -59.5% 108.4% 1.8% -100.0% 0.0%   Employees   2 2 2 3 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% -33.3% 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)   611 720 910 895 1,190 960 0 0   Balance sheet change%   1.3% 17.8% 26.4% -1.7% 33.1% -19.3% -100.0% 0.0%   Added value   -172.6 97.7 44.9 -805.7 53.5 90.9 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 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   -20.5% 8.8% 3.6% -160.0% 5.1% 8.5% 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 %   -27.7% 14.5% 5.5% -66.9% 3.3% 5.6% 0.0% 0.0%   ROI %   -128.2% 69.4% 23.1% -137.3% 7.9% 19.5% 0.0% 0.0%   ROE %   -39.1% 14.6% 48.1% -137.7% -1.3% 3.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -3.1% 3.7% 4.8% -40.2% -34.1% -37.5% -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, %   -7.7% 55.7% 134.1% -95.3% 429.1% 525.5% 0.0% 0.0%   Gearing %   -713.3% 427.7% 388.2% -143.4% -70.3% -92.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.2% 19.0% 9.9% 3.6% 9.5% 6.3% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.4 0.3 0.4 0.4 0.4 0.3 0.0 0.0   Current Ratio   1.0 1.0 1.1 0.8 0.7 0.6 0.0 0.0   Cash and cash equivalent   128.3 59.9 109.2 95.2 203.3 55.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -29.8 16.7 68.9 -254.2 -563.6 -523.1 -312.6 -312.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -86 49 22 -269 27 45 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -86 49 22 -269 27 45 0 0   EBIT / employee   -86 49 22 -269 27 45 0 0   Net earnings / employee   -72 23 8 -215 -7 20 0 0