Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Christina Bengtsson Holding 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% 1.9% 1.9%   Bankruptcy risk   0.7% 0.6% 1.2% 0.7% 1.2% 0.7% 6.5% 6.5%   Credit score (0-100)   96 98 82 93 81 93 37 37   Credit rating   AA AA A AA A AA BBB BBB   Credit limit (kDKK)   4,271.6 4,888.0 1,389.7 4,473.3 946.2 4,082.1 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   -70.8 -124 -126 -237 -146 -28.5 0.0 0.0   EBITDA   -70.8 -377 -432 -582 -550 -2,297 0.0 0.0   EBIT   -107 -463 -520 -672 -639 -2,301 0.0 0.0   Pre-tax profit (PTP)   1,119.2 5,161.0 -311.8 6,444.1 -5,411.7 1,987.9 0.0 0.0   Net earnings   889.4 4,031.5 -159.8 4,919.3 -4,279.5 1,071.4 0.0 0.0   Pre-tax profit without non-rec. items   1,119 5,161 -312 6,444 -5,412 1,988 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   819 733 665 575 486 146 0.0 0.0   Shareholders equity total   41,656 45,581 44,710 49,165 43,650 43,077 43,027 43,027   Interest-bearing liabilities   24.5 0.0 0.0 45.1 50.7 50.9 0.0 0.0   Balance sheet total (assets)   41,913 46,801 45,109 50,755 44,046 43,194 43,027 43,027   Net Debt   -9,482 -10,893 -11,228 -2,944 -3,601 -6,114 -43,027 -43,027     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   -70.8 -124 -126 -237 -146 -28.5 0.0 0.0   Gross profit growth   0.0% -75.5% -1.7% -87.6% 38.4% 80.5% 0.0% 0.0%   Employees   0 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)   41,913 46,801 45,109 50,755 44,046 43,194 43,027 43,027   Balance sheet change%   1.2% 11.7% -3.6% 12.5% -13.2% -1.9% -0.4% 0.0%   Added value   -70.8 -376.8 -432.2 -582.3 -549.8 -2,296.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   783 -171 -156 -179 -179 -343 -146 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 -5.0 -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 (%)   150.5% 372.3% 411.1% 283.4% 437.7% 8,084.0% 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 %   2.7% 11.6% 2.4% 0.7% 1.1% 4.6% 0.0% 0.0%   ROI %   2.8% 11.8% 2.4% 0.7% 1.2% 4.6% 0.0% 0.0%   ROE %   2.2% 9.2% -0.4% 10.5% -9.2% 2.5% 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 %   99.4% 97.4% 99.1% 96.9% 99.1% 99.7% 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, %   13,396.5% 2,891.1% 2,597.9% 505.5% 655.1% 266.2% 0.0% 0.0%   Gearing %   0.1% 0.0% 0.0% 0.1% 0.1% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   166.6% -217.1% 0.0% -27,123.0% 12,419.8% 0.1% 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   66.6 13.7 46.6 5.2 27.3 82.3 0.0 0.0   Current Ratio   66.6 13.7 46.6 5.2 27.3 82.3 0.0 0.0   Cash and cash equivalent   9,506.9 10,893.3 11,228.0 2,988.8 3,652.0 6,165.1 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   14,805.8 14,988.6 16,259.8 6,564.2 9,521.4 6,528.7 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 -377 -432 -582 -550 -2,297 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -377 -432 -582 -550 -2,297 0 0   EBIT / employee   0 -463 -520 -672 -639 -2,301 0 0   Net earnings / employee   0 4,031 -160 4,919 -4,280 1,071 0 0