Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CLAUSEN GRUPPEN 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% 1.5% 1.5%   Bankruptcy risk   3.4% 7.6% 1.3% 7.9% 24.8% 6.1% 20.3% 20.3%   Credit score (0-100)   55 33 79 30 2 37 5 5   Credit rating   BBB BB A BB B BBB B B   Credit limit (kDKK)   0.0 0.0 201.6 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   30,346 19.7 23,960 -493 -777 127 0.0 0.0   EBITDA   -1,301 -4.2 6,215 -2,390 -2,348 -450 0.0 0.0   EBIT   -3,125 -5.9 5,466 -2,406 -2,352 -456 0.0 0.0   Pre-tax profit (PTP)   -3,699.9 -6.1 5,363.0 -2,463.0 -2,405.0 -675.2 0.0 0.0   Net earnings   -3,036.9 -4.5 4,165.0 -1,925.0 -1,880.2 -530.5 0.0 0.0   Pre-tax profit without non-rec. items   -3,700 -6.1 5,363 -2,463 -2,405 -675 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   11,098 9.4 607 590 5.8 6,807 0.0 0.0   Shareholders equity total   7,434 2.9 7,073 1,648 -232 -763 -963 -963   Interest-bearing liabilities   10,295 12.1 847 447 49.0 6,761 963 963   Balance sheet total (assets)   30,682 24.5 11,832 4,671 2,382 8,899 0.0 0.0   Net Debt   10,288 12.1 -5,526 395 -587 6,413 963 963     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   30,346 19.7 23,960 -493 -777 127 0.0 0.0   Gross profit growth   0.6% -99.9% 121,247.2% 0.0% -57.6% 0.0% -100.0% 0.0%   Employees   60 50 37 1 0 1 0 0   Employee growth %   -3.2% -16.7% -26.0% -97.3% -100.0% 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)   30,682 25 11,832 4,671 2,382 8,899 0 0   Balance sheet change%   15.8% -99.9% 48,132.8% -60.5% -49.0% 273.5% -100.0% 0.0%   Added value   -1,300.6 -4.2 6,215.0 -2,390.0 -2,336.4 -450.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -810 -11,410 -152 -33 -589 6,796 -6,807 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 -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 (%)   -10.3% -29.8% 22.8% 488.0% 302.9% -359.1% 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 %   -10.9% -0.0% 92.2% -29.0% -64.6% -7.4% 0.0% 0.0%   ROI %   -17.0% -0.1% 106.8% -32.6% -104.6% -13.4% 0.0% 0.0%   ROE %   -33.3% -0.1% 117.7% -44.1% -93.3% -9.4% 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 %   25.3% 12.6% 59.8% 35.3% -8.9% -7.9% -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, %   -791.0% -287.7% -88.9% -16.5% 25.0% -1,424.7% 0.0% 0.0%   Gearing %   138.5% 414.6% 12.0% 27.1% -21.1% -886.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.5% 0.0% 24.0% 10.7% 21.2% 6.4% 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   0.9 0.7 4.5 5.9 8.8 0.3 0.0 0.0   Current Ratio   0.8 0.7 4.5 5.9 8.8 0.3 0.0 0.0   Cash and cash equivalent   6.2 0.0 6,373.0 52.0 636.4 348.1 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   -4,158.3 -6.3 8,610.0 3,257.0 1,968.9 -5,126.1 -481.4 -481.4   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   -22 -0 168 -2,390 0 -450 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -22 -0 168 -2,390 0 -450 0 0   EBIT / employee   -52 -0 148 -2,406 0 -456 0 0   Net earnings / employee   -51 -0 113 -1,925 0 -531 0 0