Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Christophersen siden 1945 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   0.7% 1.2% 0.7% 0.9% 1.1% 1.2% 6.6% 6.6%   Credit score (0-100)   95 82 93 89 84 82 36 36   Credit rating   AA A AA A A A BBB BBB   Credit limit (kDKK)   887.2 185.7 934.8 887.5 629.1 407.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,194 6,488 6,061 6,058 5,029 6,046 0.0 0.0   EBITDA   1,553 546 1,683 2,737 1,652 2,506 0.0 0.0   EBIT   1,209 401 1,560 2,634 1,549 2,407 0.0 0.0   Pre-tax profit (PTP)   1,217.0 362.0 2,114.0 2,231.6 1,582.9 2,265.9 0.0 0.0   Net earnings   946.0 278.0 1,646.0 1,734.9 1,231.7 1,765.2 0.0 0.0   Pre-tax profit without non-rec. items   1,217 362 2,114 2,232 1,583 2,266 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   670 106 398 318 216 193 0.0 0.0   Shareholders equity total   6,496 5,773 7,419 9,154 10,385 12,151 11,151 11,151   Interest-bearing liabilities   0.0 134 172 170 149 0.0 0.0 0.0   Balance sheet total (assets)   9,851 7,948 11,025 10,824 12,106 14,422 11,151 11,151   Net Debt   -2,651 -2,036 -1,964 -1,986 -4,172 -6,627 -11,151 -11,151     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   7,194 6,488 6,061 6,058 5,029 6,046 0.0 0.0   Gross profit growth   -8.7% -9.8% -6.6% -0.0% -17.0% 20.2% -100.0% 0.0%   Employees   14 10 9 10 9 8 0 0   Employee growth %   0.0% -28.6% -10.0% 11.1% -10.0% -11.1% -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)   9,851 7,948 11,025 10,824 12,106 14,422 11,151 11,151   Balance sheet change%   6.0% -19.3% 38.7% -1.8% 11.8% 19.1% -22.7% 0.0%   Added value   1,553.0 546.0 1,683.0 2,737.0 1,652.5 2,506.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -772 -709 169 -183 -205 -122 -193 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   16.8% 6.2% 25.7% 43.5% 30.8% 39.8% 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 %   13.1% 4.5% 22.7% 24.3% 14.4% 19.4% 0.0% 0.0%   ROI %   19.1% 6.5% 31.8% 31.3% 16.6% 22.7% 0.0% 0.0%   ROE %   14.5% 4.5% 25.0% 20.9% 12.6% 15.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   65.9% 72.6% 67.3% 84.4% 85.8% 84.2% 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, %   -170.7% -372.9% -116.7% -72.6% -252.6% -264.4% 0.0% 0.0%   Gearing %   0.0% 2.3% 2.3% 1.9% 1.4% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 59.7% 22.9% 248.2% 45.8% 420.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.7 3.6 2.9 6.3 7.0 6.3 0.0 0.0   Current Ratio   2.7 3.6 3.0 6.3 7.0 6.3 0.0 0.0   Cash and cash equivalent   2,651.0 2,170.0 2,136.0 2,155.8 4,320.9 6,626.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   5,826.0 5,667.0 7,041.0 7,675.5 8,995.3 11,083.8 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   111 55 187 274 184 313 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   111 55 187 274 184 313 0 0   EBIT / employee   86 40 173 263 172 301 0 0   Net earnings / employee   68 28 183 173 137 221 0 0