Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CAPITAL INVEST HOLDING 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  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Bankruptcy risk for industry   0.6% 0.6% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.8% 0.8% 0.6% 1.2% 6.9% 6.8%   Credit score (0-100)   0 0 93 94 98 83 34 34   Credit rating   N/A N/A AA AA AA A BBB BBB   Credit limit (kDKK)   0.0 0.0 1,973.6 6,777.4 13,642.7 8,922.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 8,142 4,337 33,332 10,008 0.0 0.0   EBITDA   0.0 0.0 8,142 4,337 33,332 10,008 0.0 0.0   EBIT   0.0 0.0 8,142 33,908 39,520 148,419 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 12,361.6 41,909.0 42,977.0 149,574.7 0.0 0.0   Net earnings   0.0 0.0 10,502.6 41,742.0 42,352.0 148,957.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 12,362 41,909 42,977 149,575 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 1,235 1,375 1,235 1,235 0.0 0.0   Shareholders equity total   0.0 0.0 16,962 58,704 116,285 322,003 227,175 227,175   Interest-bearing liabilities   0.0 0.0 137,423 144,693 128,681 36,638 0.0 0.0   Balance sheet total (assets)   0.0 0.0 158,147 205,659 246,350 358,839 227,175 227,175   Net Debt   0.0 0.0 67,335 71,760 40,741 22,934 -227,175 -227,175     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e 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 8,142 4,337 33,332 10,008 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -46.7% 668.5% -70.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 0 158,147 205,659 246,350 358,839 227,175 227,175   Balance sheet change%   0.0% 0.0% 0.0% 30.0% 19.8% 45.7% -36.7% 0.0%   Added value   0.0 0.0 8,142.2 33,908.0 39,520.0 148,418.9 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 1,235 140 -15,369 -41,532 127,515 -71,990   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 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e 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% 100.0% 781.8% 118.6% 1,483.0% 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% 7.8% 23.0% 19.0% 49.4% 0.0% 0.0%   ROI %   0.0% 0.0% 8.0% 23.4% 19.2% 49.6% 0.0% 0.0%   ROE %   0.0% 0.0% 61.9% 110.3% 48.4% 68.0% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 10.7% 28.5% 47.2% 89.7% 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% 827.0% 1,654.6% 122.2% 229.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 810.2% 246.5% 110.7% 11.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.6 0.6 0.8 0.6 0.0 0.0   Current Ratio   0.0 0.0 0.6 0.6 0.8 0.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 70,088.4 72,933.0 87,940.0 13,704.4 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e 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 -123,371.6 -123,733.0 -116,391.0 -23,601.9 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  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0