Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CRYSBERG 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   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   0.6% 0.6% 0.6% 0.5% 0.5% 0.5% 7.1% 7.0%   Credit score (0-100)   98 98 96 99 99 99 34 34   Credit rating   AA AA AA AAA AAA AAA BBB BBB   Credit limit (kDKK)   4,113.3 3,839.2 4,357.3 3,616.6 3,811.6 2,503.7 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   30,776 27,339 33,662 24,552 26,903 18,944 0.0 0.0   EBITDA   15,847 12,946 17,202 9,539 10,389 1,747 0.0 0.0   EBIT   15,847 12,946 17,202 9,539 10,389 1,747 0.0 0.0   Pre-tax profit (PTP)   16,436.3 13,773.6 18,086.5 10,268.4 10,960.0 2,021.8 0.0 0.0   Net earnings   12,815.9 10,732.1 14,102.0 8,067.6 8,560.5 1,572.1 0.0 0.0   Pre-tax profit without non-rec. items   16,436 13,774 18,087 10,268 10,960 2,022 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   1,651 1,465 4,159 4,059 3,347 2,579 0.0 0.0   Shareholders equity total   29,267 28,699 31,501 27,568 28,729 20,601 14,401 14,401   Interest-bearing liabilities   5,149 4,419 1,695 7,538 8,612 11,800 0.0 0.0   Balance sheet total (assets)   44,851 42,955 48,437 50,355 47,579 37,534 14,401 14,401   Net Debt   5,142 4,412 1,689 7,533 8,606 11,793 -14,401 -14,401     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   30,776 27,339 33,662 24,552 26,903 18,944 0.0 0.0   Gross profit growth   18.7% -11.2% 23.1% -27.1% 9.6% -29.6% -100.0% 0.0%   Employees   47 47 45 48 47 43 0 0   Employee growth %   -2.1% 0.0% -4.3% 6.7% -2.1% -8.5% -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)   44,851 42,955 48,437 50,355 47,579 37,534 14,401 14,401   Balance sheet change%   9.0% -4.2% 12.8% 4.0% -5.5% -21.1% -61.6% 0.0%   Added value   15,847.2 12,945.9 17,201.9 9,539.2 10,389.3 1,746.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -393 -186 2,694 -100 -712 -768 -2,579 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 (%)   51.5% 47.4% 51.1% 38.9% 38.6% 9.2% 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 %   38.3% 31.5% 39.7% 21.0% 22.8% 6.2% 0.0% 0.0%   ROI %   49.6% 40.3% 52.3% 28.8% 30.0% 7.5% 0.0% 0.0%   ROE %   43.7% 37.0% 46.9% 27.3% 30.4% 6.4% 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 %   65.3% 66.8% 65.0% 59.9% 63.1% 54.9% 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, %   32.4% 34.1% 9.8% 79.0% 82.8% 675.2% 0.0% 0.0%   Gearing %   17.6% 15.4% 5.4% 27.3% 30.0% 57.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.7% 1.4% 1.8% 2.5% 2.3% 6.0% 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   1.7 1.8 1.6 1.3 1.3 1.2 0.0 0.0   Current Ratio   2.8 3.1 3.0 2.2 2.4 2.1 0.0 0.0   Cash and cash equivalent   6.8 7.3 6.1 5.7 5.7 7.1 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)   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   27,217.0 28,183.1 29,480.8 25,232.9 25,422.7 18,022.5 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   337 275 382 199 221 41 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   337 275 382 199 221 41 0 0   EBIT / employee   337 275 382 199 221 41 0 0   Net earnings / employee   273 228 313 168 182 37 0 0