Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Christensen Car Trading 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% 2.9% 2.9%   Bankruptcy risk   7.8% 3.2% 3.4% 3.7% 2.0% 2.2% 7.4% 7.4%   Credit score (0-100)   33 57 54 50 68 65 33 33   Credit rating   BB BBB BBB BBB A BBB BBB BBB   Credit limit (kDKK)   -0.0 -0.0 -0.0 -0.0 11.9 2.9 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   -1,590 -1,414 -757 -995 -525 -1,047 0.0 0.0   EBITDA   -1,590 -1,450 -827 -1,067 -706 -1,239 0.0 0.0   EBIT   -1,590 -1,606 -1,022 -1,271 -910 -1,443 0.0 0.0   Pre-tax profit (PTP)   -4,729.3 -5,224.4 -4,941.5 -5,443.7 -2,918.9 -3,240.6 0.0 0.0   Net earnings   -3,775.3 -4,075.4 -3,818.4 -5,435.2 -2,068.6 -2,873.0 0.0 0.0   Pre-tax profit without non-rec. items   -4,729 -5,224 -4,942 -5,444 -2,919 -3,241 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   0.0 788 670 466 262 57.8 0.0 0.0   Shareholders equity total   -3,907 -7,983 -11,801 -17,236 94,022 91,149 91,099 91,099   Interest-bearing liabilities   86,493 91,606 104,668 109,589 32,620 78,392 0.0 0.0   Balance sheet total (assets)   82,605 83,649 92,880 92,805 126,694 169,589 91,099 91,099   Net Debt   86,329 91,545 104,616 109,220 32,480 78,206 -91,099 -91,099     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   -1,590 -1,414 -757 -995 -525 -1,047 0.0 0.0   Gross profit growth   -2,450.2% 11.1% 46.4% -31.5% 47.3% -99.5% 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)   82,605 83,649 92,880 92,805 126,694 169,589 91,099 91,099   Balance sheet change%   64.1% 1.3% 11.0% -0.1% 36.5% 33.9% -46.3% 0.0%   Added value   -1,589.5 -1,450.4 -826.5 -1,067.3 -706.0 -1,239.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 632 -313 -408 -408 -408 -58 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 -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 (%)   100.0% 113.6% 134.9% 127.7% 173.4% 137.8% 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 %   -2.3% -1.8% -1.0% -1.1% -0.7% -0.9% 0.0% 0.0%   ROI %   -2.3% -1.8% -1.0% -1.1% -0.7% -0.9% 0.0% 0.0%   ROE %   -5.7% -4.9% -4.3% -5.9% -2.2% -3.1% 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 %   -4.5% -8.7% -11.3% -15.7% 74.2% 53.7% 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, %   -5,431.2% -6,311.7% -12,657.3% -10,233.7% -4,600.6% -6,312.1% 0.0% 0.0%   Gearing %   -2,213.5% -1,147.5% -886.9% -635.8% 34.7% 86.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 4.1% 4.0% 4.0% 3.0% 3.5% 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   0.0 0.0 0.0 0.0 0.2 0.1 0.0 0.0   Current Ratio   1.0 0.9 0.9 0.8 3.9 2.2 0.0 0.0   Cash and cash equivalent   164.0 61.4 51.8 368.7 140.0 186.2 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   -3,907.5 -8,770.4 -12,471.1 -18,215.5 93,247.2 91,044.5 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 -1,450 -827 -1,067 -706 -1,239 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -1,450 -827 -1,067 -706 -1,239 0 0   EBIT / employee   0 -1,606 -1,022 -1,271 -910 -1,443 0 0   Net earnings / employee   0 -4,075 -3,818 -5,435 -2,069 -2,873 0 0