Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CARSTENS ANPARTSSELSKAB. GRINDSTED 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.7% 1.3% 0.7% 1.0% 1.0% 0.8% 7.7% 7.7%   Credit score (0-100)   95 81 95 85 87 90 32 32   Credit rating   AA A AA A A AA BB BB   Credit limit (kDKK)   9,438.5 1,049.7 9,626.2 5,135.7 5,506.4 8,611.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   75.4 -339 -481 -44.1 -410 -1,211 0.0 0.0   EBITDA   -1,348 -1,888 -1,954 -1,154 -1,546 -2,667 0.0 0.0   EBIT   -1,916 -2,497 -2,726 -1,805 -2,097 -3,153 0.0 0.0   Pre-tax profit (PTP)   6,498.6 -5,921.0 12,564.3 -1,303.1 -6,201.1 10,711.1 0.0 0.0   Net earnings   6,181.8 -4,778.9 10,022.3 -1,303.1 -6,435.5 10,827.9 0.0 0.0   Pre-tax profit without non-rec. items   6,499 -5,921 12,564 -1,303 -6,201 10,711 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   10,303 9,971 11,101 7,517 6,114 5,642 0.0 0.0   Shareholders equity total   99,026 91,547 101,569 100,153 93,485 104,313 93,714 93,714   Interest-bearing liabilities   1,633 3,647 6,633 2,561 4,240 895 0.0 0.0   Balance sheet total (assets)   102,306 96,334 110,270 103,410 98,195 105,575 93,714 93,714   Net Debt   -47,082 -45,972 -58,665 -56,494 -52,346 -68,653 -93,714 -93,714     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   75.4 -339 -481 -44.1 -410 -1,211 0.0 0.0   Gross profit growth   0.0% 0.0% -41.9% 90.8% -829.9% -195.4% 0.0% 0.0%   Employees   0 0 3 3 3 4 0 0   Employee growth %   0.0% 0.0% 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)   102,306 96,334 110,270 103,410 98,195 105,575 93,714 93,714   Balance sheet change%   1.8% -5.8% 14.5% -6.2% -5.0% 7.5% -11.2% 0.0%   Added value   -1,348.5 -1,887.5 -1,953.8 -1,153.6 -1,445.4 -2,666.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   672 -942 357 -4,235 -1,953 -958 -5,642 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 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -2,541.8% 736.2% 566.4% 4,093.6% 511.4% 260.3% 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 %   7.8% -1.7% 12.4% 1.7% 1.5% 10.6% 0.0% 0.0%   ROI %   8.1% -1.7% 12.6% 1.7% 1.4% 10.6% 0.0% 0.0%   ROE %   6.4% -5.0% 10.4% -1.3% -6.6% 10.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   96.8% 95.1% 92.1% 96.9% 95.2% 98.9% 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, %   3,491.5% 2,435.5% 3,002.6% 4,897.1% 3,385.0% 2,574.5% 0.0% 0.0%   Gearing %   1.6% 4.0% 6.5% 2.6% 4.5% 0.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   98.0% 161.3% 5.1% 66.9% 223.1% 1.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   22.3 16.5 10.1 25.9 13.4 65.4 0.0 0.0   Current Ratio   22.0 16.3 10.1 25.7 13.3 57.4 0.0 0.0   Cash and cash equivalent   48,715.4 49,618.5 65,297.6 59,054.8 56,585.1 69,548.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   29,419.1 26,958.0 20,133.4 24,711.5 4,583.1 3,419.2 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -651 -385 -482 -667 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -651 -385 -515 -667 0 0   EBIT / employee   0 0 -909 -602 -699 -788 0 0   Net earnings / employee   0 0 3,341 -434 -2,145 2,707 0 0