Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CRAZY DAISY NÆSTVED 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% 5.5%   Bankruptcy risk   1.5% 1.1% 8.0% 1.6% 2.0% 7.2% 8.1% 6.8%   Credit score (0-100)   78 86 30 73 68 32 30 35   Credit rating   A A BB A A BBB BB BBB   Credit limit (kDKK)   14.2 148.2 0.0 5.2 0.4 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   4,305 3,447 1,314 3,099 3,426 2,007 0.0 0.0   EBITDA   1,914 1,355 -579 1,247 876 -536 0.0 0.0   EBIT   1,426 766 -884 1,007 628 -769 0.0 0.0   Pre-tax profit (PTP)   1,297.5 690.5 -965.3 952.4 690.3 -656.4 0.0 0.0   Net earnings   1,010.2 535.1 -753.6 699.9 538.2 -513.9 0.0 0.0   Pre-tax profit without non-rec. items   1,298 690 -965 952 690 -656 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   1,320 881 812 708 637 481 0.0 0.0   Shareholders equity total   1,135 1,671 917 1,617 2,155 1,641 1,516 1,516   Interest-bearing liabilities   2,458 984 1,029 117 10.1 54.3 0.0 0.0   Balance sheet total (assets)   4,697 4,116 3,160 4,502 4,968 4,155 1,516 1,516   Net Debt   1,534 -317 647 -669 -428 27.8 -583 -583     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   4,305 3,447 1,314 3,099 3,426 2,007 0.0 0.0   Gross profit growth   71.6% -19.9% -61.9% 135.9% 10.6% -41.4% -100.0% 0.0%   Employees   5 5 7 3 4 3 0 0   Employee growth %   25.0% 0.0% 40.0% -57.1% 33.3% -25.0% -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)   4,697 4,116 3,160 4,502 4,968 4,155 1,516 1,516   Balance sheet change%   50.3% -12.4% -23.2% 42.5% 10.4% -16.4% -63.5% 0.0%   Added value   1,914.5 1,355.0 -579.2 1,247.2 867.9 -535.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,190 -1,177 -441 -410 -385 -457 -481 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 1.0 2.0 -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 (%)   33.1% 22.2% -67.3% 32.5% 18.3% -38.3% 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 %   36.5% 17.5% -24.3% 26.7% 15.4% -13.4% 0.0% 0.0%   ROI %   51.3% 24.7% -38.0% 47.6% 32.7% -31.6% 0.0% 0.0%   ROE %   88.0% 38.1% -58.2% 55.2% 28.5% -27.1% 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 %   24.2% 40.6% 29.0% 35.9% 43.4% 39.5% 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, %   80.1% -23.4% -111.8% -53.6% -48.9% -5.2% 0.0% 0.0%   Gearing %   216.5% 58.9% 112.2% 7.2% 0.5% 3.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.9% 4.7% 8.1% 12.3% 59.4% 141.4% 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   0.5 0.8 0.5 1.1 1.1 1.0 0.0 0.0   Current Ratio   0.6 0.8 0.6 1.2 1.2 1.1 0.0 0.0   Cash and cash equivalent   924.3 1,301.6 381.7 785.6 438.3 26.6 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   -1,544.2 -415.5 -974.5 402.2 517.6 226.8 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   383 271 -83 416 217 -179 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   383 271 -83 416 219 -179 0 0   EBIT / employee   285 153 -126 336 157 -256 0 0   Net earnings / employee   202 107 -108 233 135 -171 0 0