Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Citwo A/S 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% 1.5% 1.5%   Bankruptcy risk   1.8% 1.7% 1.4% 1.5% 1.7% 1.5% 7.7% 7.7%   Credit score (0-100)   73 74 78 75 73 76 32 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   5.0 19.0 135.2 90.9 47.8 271.9 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   7,885 11,085 7,407 11,396 16,454 31,260 0.0 0.0   EBITDA   7,885 11,085 7,407 11,396 16,454 31,260 0.0 0.0   EBIT   7,885 11,085 7,407 11,396 16,454 31,260 0.0 0.0   Pre-tax profit (PTP)   3,707.8 6,795.6 3,991.1 6,123.0 8,568.9 9,954.9 0.0 0.0   Net earnings   2,885.2 5,270.1 3,065.9 4,823.7 6,670.2 7,749.5 0.0 0.0   Pre-tax profit without non-rec. items   3,708 6,796 3,991 6,123 8,569 9,955 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   7,899 13,169 16,235 21,058 27,728 35,478 34,728 34,728   Interest-bearing liabilities   117,908 25,248 163,694 232,285 212,042 245,476 0.0 0.0   Balance sheet total (assets)   126,753 44,821 180,814 254,392 241,474 283,176 34,728 34,728   Net Debt   117,879 25,190 163,694 232,276 212,039 245,410 -34,728 -34,728     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   7,885 11,085 7,407 11,396 16,454 31,260 0.0 0.0   Gross profit growth   39.3% 40.6% -33.2% 53.9% 44.4% 90.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   126,753 44,821 180,814 254,392 241,474 283,176 34,728 34,728   Balance sheet change%   19.4% -64.6% 303.4% 40.7% -5.1% 17.3% -87.7% 0.0%   Added value   7,885.3 11,085.1 7,406.5 11,395.6 16,454.2 31,260.3 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   2.0 3.0 4.0 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 %   6.8% 12.9% 6.6% 5.2% 6.6% 11.9% 0.0% 0.0%   ROI %   6.9% 13.5% 6.8% 5.3% 6.7% 12.0% 0.0% 0.0%   ROE %   54.0% 50.0% 20.9% 25.9% 27.3% 24.5% 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 %   6.2% 29.4% 9.0% 8.3% 11.5% 12.5% 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, %   1,494.9% 227.2% 2,210.1% 2,038.3% 1,288.7% 785.1% 0.0% 0.0%   Gearing %   1,492.8% 191.7% 1,008.3% 1,103.1% 764.7% 691.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 6.0% 3.6% 2.7% 3.5% 9.3% 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   28.4 57.6 0.2 9.1 3.1 65.9 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   -115,326.7 -31,391.5 -163,677.3 -232,081.3 -212,234.3 -244,880.9 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  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   7,885 11,085 7,407 11,396 16,454 31,260 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   7,885 11,085 7,407 11,396 16,454 31,260 0 0   EBIT / employee   7,885 11,085 7,407 11,396 16,454 31,260 0 0   Net earnings / employee   2,885 5,270 3,066 4,824 6,670 7,749 0 0