Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CS INVEST 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% 0.6% 0.6%   Bankruptcy risk   1.0% 0.9% 0.7% 0.7% 0.9% 0.5% 8.8% 8.8%   Credit score (0-100)   87 89 95 95 88 98 28 28   Credit rating   A A AA AA A AAA BB BB   Credit limit (kDKK)   247.9 559.7 1,088.3 1,462.7 2,476.3 3,551.7 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   -2.6 -2.5 -3.8 -5.0 -7.4 -27.4 0.0 0.0   EBITDA   -2.6 -2.5 -3.8 -5.0 -7.4 -27.4 0.0 0.0   EBIT   -2.6 -2.5 -3.8 -5.0 -7.4 -27.4 0.0 0.0   Pre-tax profit (PTP)   1,736.4 3,341.9 3,390.0 4,028.6 18,533.6 2,054.7 0.0 0.0   Net earnings   1,736.9 3,342.4 3,390.9 4,029.7 18,556.0 1,944.2 0.0 0.0   Pre-tax profit without non-rec. items   1,736 3,342 3,390 4,029 18,534 2,055 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   4,936 8,225 11,615 15,589 34,087 35,973 5,357 5,357   Interest-bearing liabilities   43.6 85.5 88.9 132 0.0 0.0 0.0 0.0   Balance sheet total (assets)   5,002 8,344 11,744 15,766 34,308 36,290 5,357 5,357   Net Debt   43.6 85.5 -151 -90.3 -5,116 -5,564 -5,357 -5,357     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   -2.6 -2.5 -3.8 -5.0 -7.4 -27.4 0.0 0.0   Gross profit growth   -38.3% 3.7% -50.1% -33.3% -48.1% -270.4% 0.0% 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)   5,002 8,344 11,744 15,766 34,308 36,290 5,357 5,357   Balance sheet change%   53.5% 66.8% 40.7% 34.3% 117.6% 5.8% -85.2% 0.0%   Added value   -2.6 -2.5 -3.8 -5.0 -7.4 -27.4 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   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   42.1% 50.1% 33.8% 29.3% 74.5% 5.9% 0.0% 0.0%   ROI %   42.2% 50.3% 33.9% 29.4% 74.9% 5.9% 0.0% 0.0%   ROE %   42.4% 50.8% 34.2% 29.6% 74.7% 5.6% 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 %   98.7% 98.6% 98.9% 98.9% 99.4% 99.1% 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, %   -1,679.7% -3,420.6% 4,023.1% 1,805.5% 69,115.3% 20,294.9% 0.0% 0.0%   Gearing %   0.9% 1.0% 0.8% 0.8% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.8% 5.4% 5.6% 4.4% 175.1% 0.0% 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   1.0 1.0 2.9 3.4 24.0 18.1 0.0 0.0   Current Ratio   1.0 1.0 2.9 3.4 24.0 18.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 239.8 222.6 5,115.9 5,563.7 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   0.9 5.2 242.3 422.0 3,526.8 44.7 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  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   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