Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Cortzen & Christensen 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  2019 2020/1 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   15.5% 7.3% 5.0% 3.0% 4.3% 4.4% 9.8% 9.8%   Credit score (0-100)   13 33 42 57 47 47 25 25   Credit rating   BB BBB BBB BBB BBB BBB 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)  2019 2020/1 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 2,006 2,004 2,500 2,576 3,019 0.0 0.0   EBITDA   0.0 846 188 424 271 709 0.0 0.0   EBIT   0.0 837 173 410 267 709 0.0 0.0   Pre-tax profit (PTP)   0.0 831.5 168.0 395.9 258.7 704.5 0.0 0.0   Net earnings   0.0 645.2 128.3 305.4 197.4 545.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 831 168 396 259 704 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2020/1 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 33.3 19.0 4.8 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 685 587 893 890 1,235 1,195 1,195   Interest-bearing liabilities   0.0 6.8 12.0 7.3 5.4 2.8 0.0 0.0   Balance sheet total (assets)   0.0 1,018 1,436 1,448 1,671 1,885 1,195 1,195   Net Debt   0.0 -804 -722 -876 -772 -1,082 -1,195 -1,195     See the entire balance sheet 1000.0 Volume  2019 2020/1 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 2,006 2,004 2,500 2,576 3,019 0.0 0.0   Gross profit growth   0.0% 0.0% -0.1% 24.8% 3.0% 17.2% -100.0% 0.0%   Employees   0 2 3 4 4 4 0 0   Employee growth %   0.0% 0.0% 50.0% 33.3% 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)   0 1,018 1,436 1,448 1,671 1,885 1,195 1,195   Balance sheet change%   0.0% 0.0% 41.0% 0.8% 15.4% 12.8% -36.6% 0.0%   Added value   0.0 846.4 187.6 424.1 280.8 708.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 24 -29 -29 -10 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2020/1 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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% 41.7% 8.7% 16.4% 10.3% 23.5% 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% 82.2% 14.1% 28.4% 17.1% 39.8% 0.0% 0.0%   ROI %   0.0% 120.9% 26.8% 54.7% 29.7% 66.4% 0.0% 0.0%   ROE %   0.0% 94.2% 20.2% 41.3% 22.1% 51.3% 0.0% 0.0%   1000.0 Solidity  2019 2020/1 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 67.3% 40.9% 61.7% 53.3% 65.5% 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, %   0.0% -95.0% -385.0% -206.7% -284.4% -152.7% 0.0% 0.0%   Gearing %   0.0% 1.0% 2.0% 0.8% 0.6% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 160.2% 57.3% 143.8% 123.1% 101.5% 0.0% 0.0%   1000.0 Liquidity  2019 2020/1 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 2.9 1.7 2.6 2.1 2.9 0.0 0.0   Current Ratio   0.0 3.0 1.7 2.6 2.1 2.9 0.0 0.0   Cash and cash equivalent   0.0 810.6 734.3 883.7 777.1 1,084.7 0.0 0.0   1000.0 Capital use efficiency  2019 2020/1 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 652.2 568.4 888.1 890.3 1,235.5 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  2019 2020/1 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 423 63 106 70 177 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 423 63 106 68 177 0 0   EBIT / employee   0 418 58 102 67 177 0 0   Net earnings / employee   0 323 43 76 49 136 0 0