Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

studentCrew 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 8.7%   Bankruptcy risk   6.5% 8.0% 3.9% 2.3% 2.4% 10.7% 14.9% 11.8%   Credit score (0-100)   38 32 51 65 62 22 13 20   Credit rating   BBB 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   714 1,625 1,721 1,689 1,804 690 0.0 0.0   EBITDA   215 151 129 348 293 -100 0.0 0.0   EBIT   215 151 129 271 183 -258 0.0 0.0   Pre-tax profit (PTP)   215.4 149.0 124.0 265.2 175.8 -265.1 0.0 0.0   Net earnings   168.0 114.7 96.4 186.7 163.1 -207.8 0.0 0.0   Pre-tax profit without non-rec. items   215 149 124 265 176 -265 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 14.7 14.7 14.7 0.0 0.0 0.0   Shareholders equity total   177 292 388 575 738 530 480 480   Interest-bearing liabilities   0.0 0.0 3.3 3.3 3.3 5.4 0.0 0.0   Balance sheet total (assets)   421 654 678 1,044 1,049 635 480 480   Net Debt   -185 -209 -87.1 -647 -702 -467 -480 -480     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   714 1,625 1,721 1,689 1,804 690 0.0 0.0   Gross profit growth   0.0% 127.7% 5.9% -1.8% 6.8% -61.7% -100.0% 0.0%   Employees   1 2 4 2 2 2 0 0   Employee growth %   0.0% 100.0% 100.0% -50.0% 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)   421 654 678 1,044 1,049 635 480 480   Balance sheet change%   0.0% 55.4% 3.6% 54.0% 0.5% -39.4% -24.5% 0.0%   Added value   215.4 151.2 128.5 347.9 259.8 -100.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 235 -44 -220 -316 0 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 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   30.2% 9.3% 7.5% 16.0% 10.1% -37.4% 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 %   51.2% 28.1% 19.3% 31.5% 17.5% -30.6% 0.0% 0.0%   ROI %   87.2% 56.1% 36.2% 50.0% 25.4% -39.3% 0.0% 0.0%   ROE %   94.9% 48.9% 28.4% 38.8% 24.9% -32.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   42.0% 44.6% 57.3% 55.1% 70.3% 83.4% 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, %   -85.7% -138.4% -67.7% -186.1% -239.7% 467.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.9% 0.6% 0.4% 1.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 281.3% 172.5% 212.7% 166.7% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   2.4 1.8 1.7 2.0 3.2 6.0 0.0 0.0   Current Ratio   2.4 1.8 1.7 2.0 3.2 6.0 0.0 0.0   Cash and cash equivalent   184.7 209.2 90.4 650.7 705.4 472.3 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   247.1 291.6 180.4 393.3 614.7 530.0 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   215 76 32 174 130 -50 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   215 76 32 174 146 -50 0 0   EBIT / employee   215 76 32 135 91 -129 0 0   Net earnings / employee   168 57 24 93 82 -104 0 0