CVR number 32942253
Industry 52.2920 Other transportation support activities

COPENLOG ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2015
N/A
2016
2016/9
2017
2017/9
2018
2018/9
2019
2019/9
Bankruptcy risk for industry  2.1% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  0.0% 3.3% 6.3% 12.6% 32.0%  
Credit score (0-100)  0 58 39 20 1  
Credit rating  N/A BBB BBB BB C  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2015
N/A
2016
2016/9
2017
2017/9
2018
2018/9
2019
2019/9
Net sales  0 0 0 0 0  
Gross profit  0.0 1,244 404 130 -28.2  
EBITDA  0.0 596 -217 -53.5 -111  
EBIT  0.0 596 -217 -53.5 -111  
Pre-tax profit (PTP)  0.0 588.0 -230.9 -56.1 -113.9  
Net earnings  0.0 454.0 -184.1 -102.9 -113.9  
Pre-tax profit without non-rec. items  0.0 588 -231 -56.1 -114  
 
See the entire income statement

Balance sheet (kDKK) 
2015
N/A
2016
2016/9
2017
2017/9
2018
2018/9
2019
2019/9
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  0.0 803 546 393 202  
Interest-bearing liabilities  0.0 1.0 0.4 16.6 0.0  
Balance sheet total (assets)  0.0 1,168 760 513 226  
Net Debt  0.0 -1,004 -451 -377 -192  
 
See the entire balance sheet

Volume 
2015
N/A
2016
2016/9
2017
2017/9
2018
2018/9
2019
2019/9
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 1,244 404 130 -28.2  
Gross profit growth  0.0% 0.0% -67.6% -67.8% 0.0%  
Employees  0 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 1,168 760 513 226  
Balance sheet change%  0.0% 0.0% -35.0% -32.5% -55.9%  
Added value  0.0 596.0 -216.7 -53.5 -110.7  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 1.0 -1.0 -2.0 -3.0  

Profitability 
2015
N/A
2016
2016/9
2017
2017/9
2018
2018/9
2019
2019/9
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  0.0% 47.9% -53.7% -41.2% 392.1%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.0% 51.1% -22.1% -8.4% -30.0%  
ROI %  0.0% 74.3% -31.6% -11.2% -36.2%  
ROE %  0.0% 56.5% -27.3% -21.9% -38.3%  

Solidity 
2015
N/A
2016
2016/9
2017
2017/9
2018
2018/9
2019
2019/9
Equity ratio %  0.0% 68.8% 71.9% 76.7% 89.1%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% -168.5% 208.0% 705.9% 173.0%  
Gearing %  0.0% 0.1% 0.1% 4.2% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 1,800.0% 2,546.4% 31.1% 38.1%  

Liquidity 
2015
N/A
2016
2016/9
2017
2017/9
2018
2018/9
2019
2019/9
Quick Ratio  0.0 4.8 3.4 4.3 9.2  
Current Ratio  0.0 4.8 3.4 4.3 9.2  
Cash and cash equivalent  0.0 1,005.0 451.1 394.0 191.5  

Capital use efficiency 
2015
N/A
2016
2016/9
2017
2017/9
2018
2018/9
2019
2019/9
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  0.0 899.0 512.5 393.4 201.5  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2015
N/A
2016
2016/9
2017
2017/9
2018
2018/9
2019
2019/9
Net sales / employee  0 0 0 0 0  
Added value / employee  0 596 -217 -53 -111  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 596 -217 -53 -111  
EBIT / employee  0 596 -217 -53 -111  
Net earnings / employee  0 454 -184 -103 -114