Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

O Christensen Invest 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% 0.3% 0.3%   Bankruptcy risk   3.1% 0.9% 1.1% 1.3% 1.1% 1.2% 8.5% 8.3%   Credit score (0-100)   58 90 84 78 85 80 29 29   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 662.0 350.7 92.3 369.5 145.2 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   556 1,403 412 138 641 350 0.0 0.0   EBITDA   -46.4 1,310 332 57.7 641 350 0.0 0.0   EBIT   -202 1,230 292 57.7 471 180 0.0 0.0   Pre-tax profit (PTP)   -264.8 1,368.5 743.5 -133.9 41.1 -73.2 0.0 0.0   Net earnings   -231.1 1,052.2 643.2 -88.0 31.4 -57.4 0.0 0.0   Pre-tax profit without non-rec. items   -265 1,368 744 -134 41.1 -73.2 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   550 4,096 3,943 18,863 18,913 18,741 0.0 0.0   Shareholders equity total   6,375 7,322 7,857 7,659 7,581 7,523 6,908 6,908   Interest-bearing liabilities   0.0 0.0 0.0 12,040 11,825 11,702 0.0 0.0   Balance sheet total (assets)   6,750 7,547 8,445 20,133 20,244 20,190 6,908 6,908   Net Debt   -5,960 -3,296 -2,217 11,144 10,593 10,341 -6,908 -6,908     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   556 1,403 412 138 641 350 0.0 0.0   Gross profit growth   -18.6% 152.4% -70.6% -66.6% 365.9% -45.5% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,750 7,547 8,445 20,133 20,244 20,190 6,908 6,908   Balance sheet change%   -4.8% 11.8% 11.9% 138.4% 0.6% -0.3% -65.8% 0.0%   Added value   -201.8 1,229.8 292.1 57.7 471.4 179.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -311 3,466 -194 14,920 -121 -341 -18,741 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 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 (%)   -36.3% 87.7% 70.9% 41.9% 73.5% 51.4% 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 %   -2.6% 19.4% 9.4% 0.5% 2.4% 1.7% 0.0% 0.0%   ROI %   -2.7% 20.2% 9.9% 0.5% 2.5% 1.8% 0.0% 0.0%   ROE %   -3.5% 15.4% 8.5% -1.1% 0.4% -0.8% 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 %   94.4% 97.0% 93.0% 38.0% 37.4% 37.3% 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, %   12,853.9% -251.7% -667.7% 19,330.1% 1,651.6% 2,956.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 157.2% 156.0% 155.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 3.4% 3.7% 3.5% 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   16.2 17.3 7.7 1.9 1.2 1.3 0.0 0.0   Current Ratio   16.5 17.3 7.7 1.9 1.2 1.3 0.0 0.0   Cash and cash equivalent   5,960.5 3,296.4 2,217.3 896.0 1,232.5 1,361.3 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   4,973.8 2,266.1 2,271.5 -283.9 -479.6 -550.7 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0