Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Creativum ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.5% 2.5%   Bankruptcy risk   8.7% 7.5% 11.2% 16.0% 7.6% 24.5% 14.3% 14.1%   Credit score (0-100)   30 34 21 11 31 2 3 3   Credit rating   B BB B B BB C 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,174 903 687 691 644 324 0.0 0.0   EBITDA   70.5 111 156 88.5 -18.3 -315 0.0 0.0   EBIT   8.2 49.0 93.3 23.7 -83.2 -318 0.0 0.0   Pre-tax profit (PTP)   -14.0 25.2 80.0 18.3 -99.2 -356.3 0.0 0.0   Net earnings   -11.7 19.3 61.7 15.1 -78.7 -428.6 0.0 0.0   Pre-tax profit without non-rec. items   -14.0 25.2 80.0 18.3 -99.2 -356 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 5.5 2.8 0.0 0.0 0.0   Shareholders equity total   -240 -221 -159 -144 -223 -651 -701 -701   Interest-bearing liabilities   157 158 35.5 74.5 396 400 701 701   Balance sheet total (assets)   609 675 458 395 446 241 0.0 0.0   Net Debt   157 158 -157 74.5 396 400 701 701     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,174 903 687 691 644 324 0.0 0.0   Gross profit growth   18.7% -23.1% -23.9% 0.6% -6.7% -49.7% -100.0% 0.0%   Employees   4 3 3 3 3 2 0 0   Employee growth %   33.3% -25.0% 0.0% 0.0% 0.0% -33.3% -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)   609 675 458 395 446 241 0 0   Balance sheet change%   -22.3% 10.8% -32.1% -13.7% 12.9% -46.0% -100.0% 0.0%   Added value   8.2 49.0 93.3 23.7 -83.2 -317.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -349 -125 -125 -122 -112 -23 0 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 5.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   0.7% 5.4% 13.6% 3.4% -12.9% -98.0% 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 %   0.9% 5.6% 12.3% 4.1% -13.7% -40.4% 0.0% 0.0%   ROI %   1.2% 8.3% 29.9% 43.4% -35.2% -79.2% 0.0% 0.0%   ROE %   -1.7% 3.0% 10.9% 3.5% -18.7% -124.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   -30.5% -24.7% -25.8% -26.7% -33.3% -73.0% -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, %   222.4% 142.2% -100.8% 84.2% -2,164.7% -127.0% 0.0% 0.0%   Gearing %   -65.3% -71.6% -22.3% -51.8% -178.0% -61.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   25.8% 15.0% 13.7% 10.1% 7.0% 10.3% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.0 1.0 0.5 0.6 0.6 0.2 0.0 0.0   Current Ratio   0.8 1.0 0.5 0.6 0.6 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 192.3 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -72.2 9.4 -296.6 -230.1 -261.3 -669.6 -350.6 -350.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   2 16 31 8 -28 -159 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   18 37 52 30 -6 -157 0 0   EBIT / employee   2 16 31 8 -28 -159 0 0   Net earnings / employee   -3 6 21 5 -26 -214 0 0