Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CHRISTINA ROHDE 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% 3.3% 3.3%   Bankruptcy risk   12.5% 9.5% 6.1% 10.6% 7.8% 5.8% 15.8% 15.5%   Credit score (0-100)   20 27 38 22 31 39 12 13   Credit rating   BB BB BBB BB BB BBB 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   267 211 192 218 591 438 0.0 0.0   EBITDA   -37.0 104 102 -97.0 253 16.4 0.0 0.0   EBIT   -67.0 74.0 87.0 -97.0 253 16.4 0.0 0.0   Pre-tax profit (PTP)   -116.0 43.0 90.0 -42.0 294.0 219.5 0.0 0.0   Net earnings   -116.0 43.0 90.0 -42.0 294.0 219.5 0.0 0.0   Pre-tax profit without non-rec. items   -116 43.0 90.0 -42.0 294 219 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   45.0 15.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   12.0 54.0 144 102 396 498 251 251   Interest-bearing liabilities   61.0 46.0 28.0 11.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,015 709 965 1,150 1,931 1,441 251 251   Net Debt   6.0 12.0 -362 -83.0 -537 -150 -251 -251     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   267 211 192 218 591 438 0.0 0.0   Gross profit growth   -10.1% -21.0% -9.0% 13.5% 171.1% -26.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 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)   1,015 709 965 1,150 1,931 1,441 251 251   Balance sheet change%   -13.1% -30.1% 36.1% 19.2% 67.9% -25.4% -82.6% 0.0%   Added value   -37.0 104.0 102.0 -97.0 253.0 16.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -60 -60 -30 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   -3.0 1.0 2.0 -1.0 1.0 2.0 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 (%)   -25.1% 35.1% 45.3% -44.5% 42.8% 3.7% 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 %   -4.4% 9.7% 12.8% -2.8% 19.8% 13.2% 0.0% 0.0%   ROI %   -34.7% 97.1% 78.7% -21.1% 119.8% 49.7% 0.0% 0.0%   ROE %   -165.7% 130.3% 90.9% -34.1% 118.1% 49.1% 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 %   1.4% 7.9% 19.0% 21.9% 47.1% 55.7% 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, %   -16.2% 11.5% -354.9% 85.6% -212.3% -916.0% 0.0% 0.0%   Gearing %   508.3% 85.2% 19.4% 10.8% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   99.3% 76.6% 45.9% 61.5% 200.0% 0.0% 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   0.4 0.2 0.7 0.9 1.3 0.6 0.0 0.0   Current Ratio   1.0 1.1 1.2 1.1 1.3 1.5 0.0 0.0   Cash and cash equivalent   55.0 34.0 390.0 94.0 537.0 150.1 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   13.0 68.0 155.0 102.0 396.0 497.6 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   -37 104 102 -97 253 16 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -37 104 102 -97 253 16 0 0   EBIT / employee   -67 74 87 -97 253 16 0 0   Net earnings / employee   -116 43 90 -42 294 219 0 0