Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CROWN WORLDWIDE 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% 2.5% 2.5%   Bankruptcy risk   20.7% 17.9% 7.4% 19.9% 21.0% 9.2% 17.7% 17.7%   Credit score (0-100)   6 9 33 5 4 26 9 9   Credit rating   B B BB B B BB B B   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   1,231 349 2,279 1,256 746 1,642 0.0 0.0   EBITDA   -595 -1,790 -756 -59.0 -165 694 0.0 0.0   EBIT   -600 -1,790 -756 -59.0 -165 694 0.0 0.0   Pre-tax profit (PTP)   -1,227.0 -2,365.0 -16.0 -2,310.0 -1,499.0 578.1 0.0 0.0   Net earnings   -1,227.0 -2,365.0 -16.0 -2,310.0 -1,499.0 578.1 0.0 0.0   Pre-tax profit without non-rec. items   -1,227 -2,365 -16.0 -2,310 -1,499 578 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 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -7,544 -9,909 -9,925 -12,235 -13,733 -13,156 -13,236 -13,236   Interest-bearing liabilities   7,518 19,868 31,425 14,766 16,584 16,272 13,236 13,236   Balance sheet total (assets)   1,031 22,418 30,590 8,380 7,221 5,328 0.0 0.0   Net Debt   7,212 13,087 25,303 12,511 11,204 15,354 13,236 13,236     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   1,231 349 2,279 1,256 746 1,642 0.0 0.0   Gross profit growth   2.2% -71.6% 553.0% -44.9% -40.6% 120.1% -100.0% 0.0%   Employees   3 4 6 2 1 1 0 0   Employee growth %   0.0% 33.3% 50.0% -66.7% -50.0% 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)   1,031 22,418 30,590 8,380 7,221 5,328 0 0   Balance sheet change%   -0.5% 2,074.4% 36.5% -72.6% -13.8% -26.2% -100.0% 0.0%   Added value   -595.0 -1,790.0 -756.0 -59.0 -165.0 694.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -10 0 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   -3.0 -4.0 -5.0 -5.0 -5.0 1.0 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 (%)   -48.7% -512.9% -33.2% -4.7% -22.1% 42.3% 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 %   -7.1% -6.9% 2.5% 0.3% 0.9% 6.6% 0.0% 0.0%   ROI %   -8.1% -10.3% 3.5% 0.4% 1.2% 7.9% 0.0% 0.0%   ROE %   -118.7% -20.2% -0.1% -11.9% -19.2% 9.2% 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 %   -88.0% -30.7% -24.5% -59.3% -65.5% -71.2% -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, %   -1,212.1% -731.1% -3,347.0% -21,205.1% -6,790.3% 2,211.8% 0.0% 0.0%   Gearing %   -99.7% -200.5% -316.6% -120.7% -120.8% -123.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.6% 7.0% 3.6% 10.4% 10.8% 4.4% 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   0.9 1.2 1.0 1.2 1.6 2.4 0.0 0.0   Current Ratio   0.9 1.2 1.0 1.2 1.6 2.4 0.0 0.0   Cash and cash equivalent   306.0 6,781.0 6,122.0 2,255.0 5,380.0 918.4 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   -125.0 4,428.0 1,408.0 1,665.0 2,663.0 3,101.7 -6,617.8 -6,617.8   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   -198 -448 -126 -30 -165 694 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -198 -448 -126 -30 -165 694 0 0   EBIT / employee   -200 -448 -126 -30 -165 694 0 0   Net earnings / employee   -409 -591 -3 -1,155 -1,499 578 0 0