Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

C&C nails 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% 7.5% 7.5%   Bankruptcy risk   9.3% 8.0% 11.2% 9.8% 12.1% 8.9% 18.0% 18.0%   Credit score (0-100)   28 32 22 24 19 26 8 8   Credit rating   BB BB BB BB 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   290 366 208 414 407 431 0.0 0.0   EBITDA   -75.0 2.9 -119 37.0 72.0 35.0 0.0 0.0   EBIT   -88.0 -16.2 -144 11.8 59.8 22.8 0.0 0.0   Pre-tax profit (PTP)   -88.2 -16.3 -144.5 11.2 59.6 22.8 0.0 0.0   Net earnings   -69.0 -13.2 -113.5 6.8 44.7 17.2 0.0 0.0   Pre-tax profit without non-rec. items   -88.2 -16.3 -145 11.2 59.6 22.8 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   39.0 50.4 63.2 38.0 25.8 13.6 0.0 0.0   Shareholders equity total   79.2 91.0 -22.5 34.3 74.0 66.2 -229 -229   Interest-bearing liabilities   207 146 203 137 80.6 61.2 229 229   Balance sheet total (assets)   321 296 213 224 205 188 0.0 0.0   Net Debt   104 92.1 167 59.9 -4.4 -24.5 229 229     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   290 366 208 414 407 431 0.0 0.0   Gross profit growth   25.3% 26.1% -43.3% 99.7% -1.9% 6.0% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   321 296 213 224 205 188 0 0   Balance sheet change%   2.3% -7.9% -28.1% 5.2% -8.3% -8.3% -100.0% 0.0%   Added value   -75.0 2.9 -118.5 37.0 85.0 35.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -26 -8 -12 -50 -24 -24 -14 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 -4.0 1.0 2.0 3.0 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 (%)   -30.4% -4.4% -69.3% 2.9% 14.7% 5.3% 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 %   -25.6% -5.3% -54.1% 5.1% 27.9% 11.6% 0.0% 0.0%   ROI %   -28.1% -6.2% -65.3% 6.3% 36.7% 16.2% 0.0% 0.0%   ROE %   -35.0% -15.5% -74.7% 5.5% 82.6% 24.5% 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 %   24.6% 30.7% -9.6% 15.3% 36.1% 35.2% -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, %   -138.9% 3,199.0% -140.9% 161.9% -6.1% -70.1% 0.0% 0.0%   Gearing %   260.8% 160.5% -902.1% 398.1% 108.9% 92.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 0.0% 0.5% 0.4% 0.2% 0.0% 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   4.2 1.8 3.7 2.9 2.9 2.4 0.0 0.0   Current Ratio   4.2 1.8 3.7 2.9 2.9 2.4 0.0 0.0   Cash and cash equivalent   102.4 54.0 36.0 76.6 85.0 85.7 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   115.2 46.6 86.3 101.8 97.8 82.7 -114.4 -114.4   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   -38 1 -59 19 43 17 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -38 1 -59 19 36 17 0 0   EBIT / employee   -44 -8 -72 6 30 11 0 0   Net earnings / employee   -34 -7 -57 3 22 9 0 0