Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CHRISTIAN STEEL DESIGN 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% 1.8% 1.8%   Bankruptcy risk   4.2% 2.5% 4.7% 6.1% 3.4% 1.3% 9.2% 9.2%   Credit score (0-100)   50 63 45 37 54 79 27 27   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 70.2 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   4,346 1,883 3,263 3,420 3,446 4,434 0.0 0.0   EBITDA   2,044 13.8 155 -287 726 1,776 0.0 0.0   EBIT   1,991 -43.5 80.4 -407 605 1,669 0.0 0.0   Pre-tax profit (PTP)   1,943.7 -85.1 45.8 -501.5 504.2 1,615.6 0.0 0.0   Net earnings   1,513.0 -71.8 27.3 -395.2 413.2 1,217.8 0.0 0.0   Pre-tax profit without non-rec. items   1,944 -85.1 45.8 -502 504 1,616 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   238 318 501 475 354 303 0.0 0.0   Shareholders equity total   2,116 1,936 963 568 981 2,199 1,419 1,419   Interest-bearing liabilities   723 192 183 1,534 1,229 177 0.0 0.0   Balance sheet total (assets)   4,939 2,804 2,609 3,926 3,595 3,858 1,419 1,419   Net Debt   723 249 -26.7 1,410 1,152 -1,323 -1,419 -1,419     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   4,346 1,883 3,263 3,420 3,446 4,434 0.0 0.0   Gross profit growth   222.6% -56.7% 73.3% 4.8% 0.7% 28.7% -100.0% 0.0%   Employees   6 6 8 10 7 6 0 0   Employee growth %   -14.3% 0.0% 33.3% 25.0% -30.0% -14.3% -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)   4,939 2,804 2,609 3,926 3,595 3,858 1,419 1,419   Balance sheet change%   292.9% -43.2% -6.9% 50.5% -8.4% 7.3% -63.2% 0.0%   Added value   2,044.3 13.8 154.7 -286.8 725.2 1,776.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   46 23 108 -146 -242 -159 -303 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 -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 (%)   45.8% -2.3% 2.5% -11.9% 17.5% 37.6% 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 %   64.3% -1.1% 3.3% -11.8% 17.0% 44.8% 0.0% 0.0%   ROI %   111.6% -1.7% 5.4% -23.7% 29.5% 72.3% 0.0% 0.0%   ROE %   107.1% -3.5% 1.9% -51.6% 53.3% 76.6% 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 %   42.8% 69.0% 36.9% 14.5% 27.3% 57.0% 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, %   35.4% 1,813.1% -17.2% -491.5% 158.6% -74.5% 0.0% 0.0%   Gearing %   34.2% 9.9% 19.0% 270.0% 125.2% 8.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.1% 9.1% 22.7% 13.4% 9.7% 7.7% 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 3.4 1.4 1.1 1.3 2.2 0.0 0.0   Current Ratio   1.8 3.4 1.4 1.1 1.3 2.2 0.0 0.0   Cash and cash equivalent   0.0 -57.0 209.3 123.8 77.0 1,500.0 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   2,027.8 1,748.2 596.6 188.7 716.5 1,963.4 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   341 2 19 -29 104 296 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   341 2 19 -29 104 296 0 0   EBIT / employee   332 -7 10 -41 86 278 0 0   Net earnings / employee   252 -12 3 -40 59 203 0 0