Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

C. 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  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% 5.2% 5.2%   Bankruptcy risk   9.2% 7.3% 5.6% 7.1% 7.9% 8.2% 18.3% 18.1%   Credit score (0-100)   28 35 40 32 30 29 8 8   Credit rating   BB BBB BBB BBB BB BB B B   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 2018/12 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   705 591 831 1,120 1,346 1,141 0.0 0.0   EBITDA   267 60.1 126 -19.4 150 -119 0.0 0.0   EBIT   221 16.0 75.1 -82.8 93.0 -160 0.0 0.0   Pre-tax profit (PTP)   213.9 13.1 70.7 -88.9 88.1 -168.9 0.0 0.0   Net earnings   166.8 9.2 54.5 -70.2 68.3 -133.2 0.0 0.0   Pre-tax profit without non-rec. items   214 13.1 70.7 -88.9 88.1 -169 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   135 152 202 138 81.2 348 0.0 0.0   Shareholders equity total   104 114 168 47.9 116 -47.0 -127 -127   Interest-bearing liabilities   4.2 144 3.1 140 6.2 424 127 127   Balance sheet total (assets)   330 426 558 567 527 677 0.0 0.0   Net Debt   -51.4 144 -188 140 -116 424 127 127     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   705 591 831 1,120 1,346 1,141 0.0 0.0   Gross profit growth   348.2% -16.2% 40.6% 34.8% 20.2% -15.2% -100.0% 0.0%   Employees   1 1 0 0 0 2 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 -704.6 -1,139.1 -1,195.8 -1,260.3 0.0 0.0   Balance sheet total (assets)   330 426 558 567 527 677 0 0   Balance sheet change%   5.6% 29.1% 31.0% 1.7% -7.2% 28.5% -100.0% 0.0%   Added value   266.8 60.1 830.7 1,119.7 1,352.2 1,141.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -91 -28 -1 -127 -114 226 -348 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 1.0 -1.0 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 (%)   31.4% 2.7% 9.0% -7.4% 6.9% -14.0% 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 %   62.8% 4.2% 15.8% -14.7% 17.0% -25.5% 0.0% 0.0%   ROI %   128.6% 8.7% 36.1% -45.9% 60.0% -58.5% 0.0% 0.0%   ROE %   80.0% 8.5% 38.7% -65.0% 83.2% -33.6% 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 %   31.6% 26.7% 30.1% 8.4% 22.1% -6.5% -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, %   -19.3% 239.2% -149.1% -720.2% -77.1% -355.0% 0.0% 0.0%   Gearing %   4.1% 126.6% 1.8% 292.1% 5.3% -900.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.3% 3.9% 9.4% 8.6% 6.7% 4.3% 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   0.4 0.5 0.6 0.4 0.7 0.2 0.0 0.0   Current Ratio   0.7 0.8 0.8 0.8 1.0 0.4 0.0 0.0   Cash and cash equivalent   55.6 0.0 191.1 0.0 121.8 0.0 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   -61.1 -68.1 -61.8 -120.3 5.0 -424.6 -63.5 -63.5   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   267 60 0 0 0 570 0 0   Employee expenses / employee   0 0 0 0 0 -630 0 0   EBITDA / employee   267 60 0 0 0 -60 0 0   EBIT / employee   221 16 0 0 0 -80 0 0   Net earnings / employee   167 9 0 0 0 -67 0 0