Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CROWSTUEN 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% 8.3% 8.3%   Bankruptcy risk   1.9% 1.6% 5.2% 3.4% 1.7% 1.3% 9.5% 9.5%   Credit score (0-100)   71 76 43 53 72 78 26 26   Credit rating   A A BBB BBB A A BB BB   Credit limit (kDKK)   0.6 6.8 0.0 0.0 4.8 57.2 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   3,173 3,510 2,624 3,467 3,847 4,028 0.0 0.0   EBITDA   298 583 -106 142 1,004 804 0.0 0.0   EBIT   252 550 -145 91.3 969 726 0.0 0.0   Pre-tax profit (PTP)   244.7 541.1 -159.5 75.8 951.5 667.9 0.0 0.0   Net earnings   186.1 420.3 -169.0 75.8 759.5 532.1 0.0 0.0   Pre-tax profit without non-rec. items   245 541 -160 75.8 951 668 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   77.1 104 117 105 69.2 404 0.0 0.0   Shareholders equity total   1,230 1,650 1,081 1,157 1,916 1,948 1,823 1,823   Interest-bearing liabilities   138 0.0 348 342 130 597 0.0 0.0   Balance sheet total (assets)   2,514 2,995 2,720 2,842 3,381 3,808 1,823 1,823   Net Debt   -1,816 -2,433 -1,884 -1,866 -2,921 -2,435 -1,823 -1,823     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   3,173 3,510 2,624 3,467 3,847 4,028 0.0 0.0   Gross profit growth   -7.5% 10.6% -25.2% 32.1% 11.0% 4.7% -100.0% 0.0%   Employees   18 0 6 6 6 6 0 0   Employee growth %   0.0% -100.0% 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)   2,514 2,995 2,720 2,842 3,381 3,808 1,823 1,823   Balance sheet change%   15.0% 19.1% -9.2% 4.5% 19.0% 12.6% -52.1% 0.0%   Added value   298.0 582.7 -106.4 142.5 1,019.7 804.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -93 -6 -25 -63 -71 256 -404 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 3.0 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 (%)   7.9% 15.7% -5.5% 2.6% 25.2% 18.0% 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 %   10.7% 20.0% -5.1% 3.3% 31.1% 20.5% 0.0% 0.0%   ROI %   17.9% 36.4% -9.4% 6.2% 54.6% 32.0% 0.0% 0.0%   ROE %   16.4% 29.2% -12.4% 6.8% 49.4% 27.5% 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 %   48.9% 55.1% 39.7% 40.7% 56.7% 51.2% 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, %   -609.5% -417.5% 1,770.7% -1,309.7% -290.9% -302.7% 0.0% 0.0%   Gearing %   11.2% 0.0% 32.2% 29.6% 6.8% 30.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 12.7% 8.6% 4.5% 7.2% 18.5% 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   1.7 2.0 1.4 1.5 2.1 1.7 0.0 0.0   Current Ratio   1.8 2.1 1.5 1.6 2.2 1.8 0.0 0.0   Cash and cash equivalent   1,954.0 2,432.6 2,232.2 2,207.8 3,051.4 3,032.4 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   1,045.0 1,438.2 856.5 944.2 1,739.3 1,436.9 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   17 0 -18 24 170 134 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   17 0 -18 24 167 134 0 0   EBIT / employee   14 0 -24 15 161 121 0 0   Net earnings / employee   10 0 -28 13 127 89 0 0