Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CLAUS ELLEGAARD 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.5% 0.9% 1.2% 1.2% 9.2% 1.1% 8.2% 8.2%   Credit score (0-100)   78 90 82 81 26 82 30 30   Credit rating   A A A A BB A BB BB   Credit limit (kDKK)   70.3 1,260.5 357.5 426.9 0.0 498.2 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   -406 -341 -347 -543 -433 -390 0.0 0.0   EBITDA   -550 -485 -491 -687 -589 -924 0.0 0.0   EBIT   -550 -485 -491 -687 -589 -924 0.0 0.0   Pre-tax profit (PTP)   -578.0 629.7 338.4 342.6 -1,528.6 373.0 0.0 0.0   Net earnings   -578.0 629.7 338.4 342.6 -1,528.5 373.0 0.0 0.0   Pre-tax profit without non-rec. items   -578 630 338 343 -1,529 373 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   16,987 17,117 16,595 16,337 14,379 14,752 12,885 12,885   Interest-bearing liabilities   45.1 49.2 10.0 15.1 239 1,572 0.0 0.0   Balance sheet total (assets)   17,172 17,506 17,065 16,811 14,925 16,670 12,885 12,885   Net Debt   -9,398 -10,581 -10,101 -9,798 -8,405 -9,401 -12,885 -12,885     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   -406 -341 -347 -543 -433 -390 0.0 0.0   Gross profit growth   -1.1% 16.1% -1.8% -56.8% 20.4% 9.9% 0.0% 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)   17,172 17,506 17,065 16,811 14,925 16,670 12,885 12,885   Balance sheet change%   -5.4% 1.9% -2.5% -1.5% -11.2% 11.7% -22.7% 0.0%   Added value   -549.9 -484.6 -490.7 -687.5 -588.7 -924.1 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 (%)   135.5% 142.3% 141.5% 126.5% 136.1% 237.1% 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 %   -0.1% 3.6% 2.4% 3.0% -0.9% 2.8% 0.0% 0.0%   ROI %   -0.1% 3.7% 2.5% 3.1% -0.9% 2.8% 0.0% 0.0%   ROE %   -3.3% 3.7% 2.0% 2.1% -10.0% 2.6% 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 %   98.9% 97.8% 97.2% 97.2% 96.3% 88.5% 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, %   1,708.9% 2,183.5% 2,058.7% 1,425.3% 1,427.7% 1,017.3% 0.0% 0.0%   Gearing %   0.3% 0.3% 0.1% 0.1% 1.7% 10.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1,233.5% 0.0% 283.7% 1,318.6% 1,096.5% 7.2% 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   81.9 40.1 32.1 31.1 27.3 7.4 0.0 0.0   Current Ratio   81.9 40.1 32.1 31.1 27.3 7.4 0.0 0.0   Cash and cash equivalent   9,442.9 10,630.3 10,111.0 9,813.2 8,644.0 10,973.0 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   5,656.7 4,879.7 4,558.6 4,555.1 5,923.4 1,314.2 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   -550 -485 -491 -687 -589 -924 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -550 -485 -491 -687 -589 -924 0 0   EBIT / employee   -550 -485 -491 -687 -589 -924 0 0   Net earnings / employee   -578 630 338 343 -1,529 373 0 0