Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ChipChop Danmark 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% 2.9% 2.9%   Bankruptcy risk   20.1% 10.5% 8.7% 28.2% 10.1% 3.5% 18.0% 18.0%   Credit score (0-100)   6 24 28 1 23 52 8 8   Credit rating   B BB BB B BB BBB B B   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   879 1,382 1,101 1,547 2,243 0 0 0   Gross profit   86.5 586 595 447 873 1,508 0.0 0.0   EBITDA   86.5 11.4 -34.9 -509 -107 286 0.0 0.0   EBIT   86.5 11.4 -34.9 -519 -133 259 0.0 0.0   Pre-tax profit (PTP)   86.5 5.8 -35.8 -521.4 -142.1 252.9 0.0 0.0   Net earnings   67.5 1.7 -35.8 -521.4 -142.1 252.9 0.0 0.0   Pre-tax profit without non-rec. items   86.5 5.8 -35.8 -521 -142 253 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   0.0 13.4 10.1 0.0 106 79.4 0.0 0.0   Shareholders equity total   68.5 70.2 34.4 -88.7 73.3 326 -414 -414   Interest-bearing liabilities   0.0 0.0 0.7 11.8 153 118 414 414   Balance sheet total (assets)   105 177 221 200 372 675 0.0 0.0   Net Debt   -24.3 0.0 -57.2 -56.0 132 -158 414 414     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   879 1,382 1,101 1,547 2,243 0 0 0   Net sales growth   0.0% 57.3% -20.3% 40.5% 45.0% -100.0% 0.0% 0.0%   Gross profit   86.5 586 595 447 873 1,508 0.0 0.0   Gross profit growth   0.0% 577.5% 1.4% -24.8% 95.3% 72.7% -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 -629.4 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   105 177 221 200 372 675 0 0   Balance sheet change%   0.0% 69.8% 24.3% -9.5% 86.1% 81.7% -100.0% 0.0%   Added value   86.5 11.4 594.5 -508.8 -123.4 285.6 0.0 0.0   Added value %   9.8% 0.8% 54.0% -32.9% -5.5% 0.0% 0.0% 0.0%   Investments   0 13 -3 -20 79 -53 -79 0   Net sales trend   0.0 1.0 -1.0 1.0 2.0 -1.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 -3.0 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 %   9.8% 0.8% -3.2% -32.9% -4.8% 0.0% 0.0% 0.0%   EBIT %   9.8% 0.8% -3.2% -33.5% -5.9% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 1.9% -5.9% -116.1% -15.3% 17.2% 0.0% 0.0%   Net Earnings %   7.7% 0.1% -3.3% -33.7% -6.3% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   7.7% 0.1% -3.3% -33.1% -5.2% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   9.8% 0.4% -3.3% -33.7% -6.3% 0.0% 0.0% 0.0%   ROA %   82.8% 8.1% -17.5% -203.9% -40.4% 49.5% 0.0% 0.0%   ROI %   126.4% 16.4% -66.3% -2,214.5% -112.2% 77.4% 0.0% 0.0%   ROE %   98.5% 2.5% -68.5% -445.6% -104.1% 126.6% 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 %   65.5% 39.5% 15.6% -30.7% 19.7% 48.3% -100.0% -100.0%   Relative indebtedness %   4.1% 7.8% 16.9% 18.6% 13.3% 0.0% 0.0% 0.0%   Relative net indebtedness %   1.3% 7.8% 11.7% 14.3% 12.4% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -28.1% 0.0% 163.9% 11.0% -123.7% -55.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 2.0% -13.3% 208.5% 36.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 276.5% 41.1% 10.5% 4.6% 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   2.9 1.3 1.0 0.6 1.1 1.8 0.0 0.0   Current Ratio   2.9 1.5 1.1 0.7 1.3 1.9 0.0 0.0   Cash and cash equivalent   24.3 0.0 57.9 67.8 20.5 275.1 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)   33.1 6.0 43.0 23.5 24.5 0.0 0.0 0.0   Trade creditors turnover (days)   7.9 6.1 35.7 42.8 23.4 0.0 0.0 0.0   Current assets / Net sales %   11.9% 11.9% 19.1% 12.9% 11.9% 0.0% 0.0% 0.0%   Net working capital   68.5 56.8 24.3 -88.7 55.4 285.1 -206.9 -206.9   Net working capital %   7.8% 4.1% 2.2% -5.7% 2.5% 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