Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Crescendo Portefølje A/S 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.2% 1.9% 1.6% 1.6% 1.1% 2.1% 8.3% 8.3%   Credit score (0-100)   58 71 75 74 83 66 30 30   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 3.1 49.3 63.3 618.3 1.3 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   -2,141 -160 9.3 35.1 -4.6 63.7 0.0 0.0   EBITDA   -4,592 -355 -401 -464 -152 -159 0.0 0.0   EBIT   -4,690 -387 -401 -464 -152 -159 0.0 0.0   Pre-tax profit (PTP)   1,476.0 1,746.5 3,681.5 4,481.3 1,246.7 395.2 0.0 0.0   Net earnings   1,330.3 2,010.5 3,714.5 4,481.3 1,165.7 327.2 0.0 0.0   Pre-tax profit without non-rec. items   1,476 1,746 3,681 4,481 1,247 395 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   32.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   12,491 14,502 18,216 22,698 19,863 20,190 15,690 15,690   Interest-bearing liabilities   18,597 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   35,183 15,727 19,047 23,577 20,905 21,437 15,690 15,690   Net Debt   12,889 -5,174 -940 -3,448 -608 -1,783 -15,690 -15,690     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   -2,141 -160 9.3 35.1 -4.6 63.7 0.0 0.0   Gross profit growth   0.0% 92.5% 0.0% 278.6% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 0 0 1 1 0 0   Employee growth %   -100.0% 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)   35,183 15,727 19,047 23,577 20,905 21,437 15,690 15,690   Balance sheet change%   -29.8% -55.3% 21.1% 23.8% -11.3% 2.5% -26.8% 0.0%   Added value   -4,592.2 -354.7 -400.5 -463.8 -152.3 -158.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   64 -321 0 0 0 0 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 -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 (%)   219.1% 241.8% -4,317.7% -1,320.7% 3,276.0% -249.0% 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 %   4.2% 6.9% 21.4% 21.1% 5.6% 1.9% 0.0% 0.0%   ROI %   5.9% 7.6% 22.7% 21.9% 5.9% 2.0% 0.0% 0.0%   ROE %   6.4% 14.9% 22.7% 21.9% 5.5% 1.6% 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 %   35.5% 92.2% 95.6% 96.3% 95.0% 94.2% 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, %   -280.7% 1,458.9% 234.8% 743.4% 399.3% 1,123.6% 0.0% 0.0%   Gearing %   148.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 0.1% 0.0% 0.0% 0.0% 0.0% 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   2.4 5.3 2.2 4.8 1.9 1.9 0.0 0.0   Current Ratio   2.4 5.3 2.2 4.8 1.9 1.9 0.0 0.0   Cash and cash equivalent   5,707.9 5,174.4 940.3 3,447.6 608.0 1,783.1 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   11,383.9 5,098.9 1,012.9 3,298.3 837.6 952.2 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 0 0 -152 -159 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -152 -159 0 0   EBIT / employee   0 0 0 0 -152 -159 0 0   Net earnings / employee   0 0 0 0 1,166 327 0 0