Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

C-Crown Aps Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 2.2% 2.2%   Bankruptcy risk   19.9% 13.2% 6.2% 6.5% 4.6% 14.2% 17.3% 17.2%   Credit score (0-100)   6 18 38 35 45 14 9 10   Credit rating   B BB BBB BBB BBB BB BB BB   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   1,126 1,681 0 0 0 0 0 0   Gross profit   482 861 891 1,032 1,531 1,258 0.0 0.0   EBITDA   44.0 117 137 298 133 -330 0.0 0.0   EBIT   8.0 51.0 60.3 221 56.2 -363 0.0 0.0   Pre-tax profit (PTP)   3.1 43.7 56.7 218.0 48.2 -369.2 0.0 0.0   Net earnings   2.4 37.5 43.9 162.9 44.8 -369.2 0.0 0.0   Pre-tax profit without non-rec. items   3.1 43.7 56.7 218 48.2 -369 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   144 263 186 110 32.9 0.0 0.0 0.0   Shareholders equity total   52.4 140 183 346 397 17.7 -32.3 -32.3   Interest-bearing liabilities   0.0 8.8 0.0 18.2 46.3 29.4 32.3 32.3   Balance sheet total (assets)   605 391 860 605 717 216 0.0 0.0   Net Debt   -51.7 8.8 -391 8.2 36.3 19.4 32.3 32.3     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   1,126 1,681 0 0 0 0 0 0   Net sales growth   161.9% 49.4% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   482 861 891 1,032 1,531 1,258 0.0 0.0   Gross profit growth   159,085.8% 78.5% 3.4% 15.9% 48.3% -17.9% -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)   605 391 860 605 717 216 0 0   Balance sheet change%   198.7% -35.5% 120.3% -29.6% 18.4% -69.9% -100.0% 0.0%   Added value   44.0 116.7 136.9 298.0 132.9 -329.8 0.0 0.0   Added value %   3.9% 6.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   108 53 -153 -153 -153 -66 0 0   Net sales trend   1.0 2.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 %   3.9% 6.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.7% 3.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   1.7% 5.9% 6.8% 21.4% 3.7% -28.8% 0.0% 0.0%   Net Earnings %   0.2% 2.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   3.4% 6.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.3% 2.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   2.0% 10.2% 9.6% 30.2% 8.5% -77.8% 0.0% 0.0%   ROI %   16.0% 50.8% 36.3% 80.8% 13.9% -148.0% 0.0% 0.0%   ROE %   4.8% 39.0% 27.2% 61.5% 12.1% -178.2% 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 %   8.7% 35.7% 21.3% 57.2% 55.3% 8.2% -100.0% -100.0%   Relative indebtedness %   49.1% 14.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   44.5% 14.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -117.4% 7.6% -285.6% 2.7% 27.4% -5.9% 0.0% 0.0%   Gearing %   0.0% 6.3% 0.0% 5.2% 11.7% 166.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 165.9% 81.5% 36.6% 24.9% 17.1% 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   0.8 0.5 1.0 1.9 2.1 1.1 0.0 0.0   Current Ratio   0.8 0.5 1.0 1.9 2.1 1.1 0.0 0.0   Cash and cash equivalent   51.7 0.0 390.9 10.0 10.0 10.0 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)   76.1 27.7 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   297.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   41.0% 7.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -91.6 -123.2 -2.6 236.8 363.7 17.7 -16.1 -16.1   Net working capital %   -8.1% -7.3% 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