Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CHRISTIAN NIELSEN STRANDMØLLEN A/S 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% 1.1% 1.1%   Bankruptcy risk   0.5% 0.3% 0.4% 0.3% 0.4% 0.3% 6.3% 6.3%   Credit score (0-100)   98 100 100 100 99 100 37 37   Credit rating   AA AAA AAA AAA AAA AAA BBB BBB   Credit limit (kDKK)   57,984.4 63,411.2 68,889.0 71,983.1 69,324.4 76,735.6 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   23,827 30,655 35,984 32,352 40,418 41,262 0.0 0.0   EBITDA   11,634 17,611 22,877 12,992 20,492 13,203 0.0 0.0   EBIT   -325 4,385 7,661 -2,877 4,540 -3,058 0.0 0.0   Pre-tax profit (PTP)   -7,109.1 52,455.7 58,639.7 49,312.3 -26,369.1 76,095.1 0.0 0.0   Net earnings   -2,612.7 42,124.2 49,089.0 41,125.5 -14,260.0 68,848.3 0.0 0.0   Pre-tax profit without non-rec. items   -7,109 52,456 58,640 49,312 -26,369 76,095 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   180,677 167,926 167,883 173,825 202,810 207,976 0.0 0.0   Shareholders equity total   584,572 621,410 671,207 707,269 680,431 749,925 572,211 572,211   Interest-bearing liabilities   36,114 17,658 0.0 30,070 44,618 30,512 0.0 0.0   Balance sheet total (assets)   634,333 663,955 691,706 753,948 732,020 795,195 572,211 572,211   Net Debt   -190,697 -229,682 -273,349 -291,184 -210,924 -228,131 -572,211 -572,211     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   23,827 30,655 35,984 32,352 40,418 41,262 0.0 0.0   Gross profit growth   16.8% 28.7% 17.4% -10.1% 24.9% 2.1% -100.0% 0.0%   Employees   0 0 0 0 0 35 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)   634,333 663,955 691,706 753,948 732,020 795,195 572,211 572,211   Balance sheet change%   -3.0% 4.7% 4.2% 9.0% -2.9% 8.6% -28.0% 0.0%   Added value   11,633.6 17,610.7 22,877.2 12,992.0 20,408.7 13,202.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,509 -25,978 -14,290 -8,142 16,295 -5,575 -219,511 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 -1.0 1.0 -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 (%)   -1.4% 14.3% 21.3% -8.9% 11.2% -7.4% 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 %   5.5% 8.3% 8.7% 6.9% 4.9% 10.2% 0.0% 0.0%   ROI %   5.7% 8.6% 8.9% 7.0% 5.0% 10.3% 0.0% 0.0%   ROE %   -0.4% 7.0% 7.6% 6.0% -2.1% 9.6% 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 %   89.2% 93.6% 97.0% 93.8% 93.0% 94.3% 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, %   -1,639.2% -1,304.2% -1,194.9% -2,241.3% -1,029.3% -1,727.9% 0.0% 0.0%   Gearing %   6.2% 2.8% 0.0% 4.3% 6.6% 4.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   110.0% 5.5% 7.0% 5.8% 168.7% 5.1% 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   6.3 8.4 37.5 9.6 6.6 9.7 0.0 0.0   Current Ratio   6.3 8.4 37.5 9.6 6.6 9.7 0.0 0.0   Cash and cash equivalent   226,810.7 247,339.3 273,349.3 321,254.8 255,541.9 258,643.2 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   5,939.8 15,483.9 177,053.5 29,429.0 33,805.0 81,108.8 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 0 0 0 0 377 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 377 0 0   EBIT / employee   0 0 0 0 0 -87 0 0   Net earnings / employee   0 0 0 0 0 1,967 0 0