Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

COPENHAGEN NORTH 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5%   Bankruptcy risk   16.5% 13.7% 18.5% 14.3% 14.2% 12.9% 16.1% 15.9%   Credit score (0-100)   12 17 7 14 14 17 11 12   Credit rating   BB BB B BB BB BB BB BB   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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -141 132 264 522 238 31.6 0.0 0.0   EBITDA   -175 -36.9 -102 14.2 -37.5 31.6 0.0 0.0   EBIT   -178 -46.3 -116 -4.8 -56.6 31.6 0.0 0.0   Pre-tax profit (PTP)   -193.8 -74.3 -142.0 -33.7 -60.5 30.7 0.0 0.0   Net earnings   -151.7 -58.0 -112.6 -27.8 -48.2 22.3 0.0 0.0   Pre-tax profit without non-rec. items   -194 -74.3 -142 -33.7 -60.5 30.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   40.4 62.4 103 83.7 0.0 0.0 0.0 0.0   Shareholders equity total   -417 -475 -588 -616 -664 -642 -692 -692   Interest-bearing liabilities   27.7 21.4 0.0 5.2 931 871 692 692   Balance sheet total (assets)   949 911 786 708 304 243 0.0 0.0   Net Debt   -42.7 -50.6 -79.6 -64.9 825 826 692 692     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -141 132 264 522 238 31.6 0.0 0.0   Gross profit growth   -10.8% 0.0% 100.4% 98.0% -54.5% -86.7% -100.0% 0.0%   Employees   1 1 1 2 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% -50.0% 100.0% -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)   949 911 786 708 304 243 0 0   Balance sheet change%   60.6% -4.0% -13.7% -9.9% -57.0% -20.1% -100.0% 0.0%   Added value   -175.0 -36.9 -102.4 14.2 -37.5 31.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   38 13 27 -38 -103 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 -5.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   125.9% -35.2% -44.0% -0.9% -23.8% 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 %   -16.0% -3.4% -8.4% -0.4% -4.9% 3.4% 0.0% 0.0%   ROI %   -106.5% -188.3% -1,083.2% -183.9% -12.1% 3.5% 0.0% 0.0%   ROE %   -19.7% -6.2% -13.3% -3.7% -9.5% 8.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   -30.5% -34.3% -42.8% -46.5% -68.6% -72.5% -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, %   24.4% 137.2% 77.7% -456.2% -2,197.6% 2,616.0% 0.0% 0.0%   Gearing %   -6.6% -4.5% -0.0% -0.9% -140.3% -135.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.7% 114.1% 241.4% 1,101.8% 0.8% 0.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.2 0.2 0.2 0.2 7.9 17.3 0.0 0.0   Current Ratio   0.6 0.5 0.4 0.4 8.1 17.7 0.0 0.0   Cash and cash equivalent   70.4 72.0 79.6 70.1 106.5 45.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -580.8 -660.8 -813.7 -822.5 266.9 229.3 -345.8 -345.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -175 -37 -102 7 -38 16 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -175 -37 -102 7 -38 16 0 0   EBIT / employee   -178 -46 -116 -2 -57 16 0 0   Net earnings / employee   -152 -58 -113 -14 -48 11 0 0