Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Chrisko Stål 2017 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   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   4.3% 4.5% 6.1% 6.8% 3.9% 2.8% 6.6% 6.4%   Credit score (0-100)   49 48 38 34 50 58 36 37   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   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   3,113 2,523 1,786 3,736 2,597 5,365 0.0 0.0   EBITDA   923 432 119 1,344 -49.4 2,834 0.0 0.0   EBIT   709 121 -208 1,162 -201 2,724 0.0 0.0   Pre-tax profit (PTP)   714.8 111.8 -222.4 1,140.5 -220.8 2,707.9 0.0 0.0   Net earnings   555.0 87.1 -169.1 883.9 -172.9 2,111.0 0.0 0.0   Pre-tax profit without non-rec. items   715 112 -222 1,141 -221 2,708 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   443 415 213 333 249 324 0.0 0.0   Shareholders equity total   935 722 453 1,337 1,164 3,275 2,225 2,225   Interest-bearing liabilities   68.6 319 272 54.1 166 0.0 0.0 0.0   Balance sheet total (assets)   2,191 2,373 2,187 4,783 2,392 6,358 2,225 2,225   Net Debt   -507 98.6 -316 -1,556 40.5 -2,456 -2,224 -2,224     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   3,113 2,523 1,786 3,736 2,597 5,365 0.0 0.0   Gross profit growth   39.9% -19.0% -29.2% 109.2% -30.5% 106.6% -100.0% 0.0%   Employees   6 5 4 6 7 5 0 0   Employee growth %   20.0% -16.7% -20.0% 50.0% 16.7% -28.6% -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)   2,191 2,373 2,187 4,783 2,392 6,358 2,225 2,225   Balance sheet change%   61.6% 8.3% -7.8% 118.7% -50.0% 165.8% -65.0% 0.0%   Added value   923.3 432.2 118.8 1,344.5 -18.3 2,834.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   36 -341 -531 -64 -238 -38 -324 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 -1.0 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 (%)   22.8% 4.8% -11.6% 31.1% -7.7% 50.8% 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 %   40.6% 5.9% -8.5% 33.5% -5.4% 62.5% 0.0% 0.0%   ROI %   82.3% 10.6% -17.0% 85.2% -11.4% 105.4% 0.0% 0.0%   ROE %   79.6% 10.5% -28.8% 98.8% -13.8% 95.1% 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 %   42.7% 30.4% 20.7% 27.9% 48.7% 51.5% 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, %   -54.9% 22.8% -266.0% -115.7% -82.0% -86.6% 0.0% 0.0%   Gearing %   7.3% 44.2% 60.0% 4.0% 14.3% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.2% 11.9% 9.5% 17.5% 26.2% 31.1% 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   1.6 1.2 1.2 1.3 1.4 1.8 0.0 0.0   Current Ratio   1.7 1.4 1.3 1.4 2.3 2.2 0.0 0.0   Cash and cash equivalent   575.6 220.7 587.7 1,609.8 125.4 2,455.7 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   727.6 556.5 501.2 1,359.6 1,202.7 3,241.2 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   154 86 30 224 -3 567 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   154 86 30 224 -7 567 0 0   EBIT / employee   118 24 -52 194 -29 545 0 0   Net earnings / employee   93 17 -42 147 -25 422 0 0