Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Cloud Retail Systems 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 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% 1.9% 1.9%   Bankruptcy risk   10.6% 5.6% 5.9% 6.2% 9.0% 8.1% 10.0% 9.9%   Credit score (0-100)   24 42 39 37 27 29 25 25   Credit rating   BB BBB BBB BBB BB BB BB BB   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 2018/12 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   4,053 5,648 5,854 6,025 5,275 4,218 0.0 0.0   EBITDA   -1,747 198 148 267 -727 -1,303 0.0 0.0   EBIT   -2,369 -350 -1,138 -2,171 -3,477 -4,219 0.0 0.0   Pre-tax profit (PTP)   -3,597.6 -841.9 -1,352.3 -2,498.8 -4,113.2 -4,700.4 0.0 0.0   Net earnings   -2,883.3 -743.4 -1,053.4 -3,502.1 -4,392.3 -4,700.4 0.0 0.0   Pre-tax profit without non-rec. items   -3,598 -842 -1,352 -2,499 -4,113 -4,700 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   0.0 0.0 26.9 16.5 6.1 0.0 0.0 0.0   Shareholders equity total   -5,674 -6,417 -7,471 -10,973 -2,365 -7,065 -23,065 -23,065   Interest-bearing liabilities   2,335 8,684 8,555 23,155 10,317 10,389 24,098 24,098   Balance sheet total (assets)   14,485 17,482 19,064 20,201 20,848 21,482 1,033 1,033   Net Debt   2,335 8,684 8,555 23,155 10,317 10,389 24,098 24,098     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   4,053 5,648 5,854 6,025 5,275 4,218 0.0 0.0   Gross profit growth   -33.2% 39.3% 3.6% 2.9% -12.5% -20.0% -100.0% 0.0%   Employees   12 11 11 12 12 9 0 0   Employee growth %   -14.3% -8.3% 0.0% 9.1% 0.0% -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)   14,485 17,482 19,064 20,201 20,848 21,482 1,033 1,033   Balance sheet change%   9.7% 20.7% 9.0% 6.0% 3.2% 3.0% -95.2% 0.0%   Added value   -1,747.3 198.3 147.7 266.8 -1,039.0 -1,302.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,835 2,439 1,184 -1,444 -1,798 -2,391 -19,871 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 -5.0 -5.0 -5.0 -5.0 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 (%)   -58.4% -6.2% -19.4% -36.0% -65.9% -100.0% 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 %   -17.4% -1.2% -4.5% -7.5% -12.8% -16.3% 0.0% 0.0%   ROI %   -121.0% -4.6% -12.1% -13.0% -20.2% -40.8% 0.0% 0.0%   ROE %   -20.8% -4.7% -5.8% -17.8% -21.4% -22.2% 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 %   -28.1% -26.9% -28.2% -35.2% -10.2% -24.7% -95.7% -95.7%   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, %   -133.6% 4,380.0% 5,791.3% 8,679.1% -1,419.2% -797.4% 0.0% 0.0%   Gearing %   -41.1% -135.3% -114.5% -211.0% -436.2% -147.0% -104.5% -104.5%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   20.6% 10.3% 2.6% 2.1% 3.8% 4.6% 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   0.1 0.1 0.0 0.1 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.1 0.0 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   -18,378.7 -21,846.3 -20,102.3 -9,672.7 -15,143.5 -20,510.9 -12,049.1 -12,049.1   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   -146 18 13 22 -87 -145 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -146 18 13 22 -61 -145 0 0   EBIT / employee   -197 -32 -103 -181 -290 -469 0 0   Net earnings / employee   -240 -68 -96 -292 -366 -522 0 0