Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CRJ GRAFISK 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5%   Bankruptcy risk   6.5% 3.9% 5.7% 6.2% 9.5% 4.1% 16.1% 16.1%   Credit score (0-100)   38 50 39 37 25 49 11 11   Credit rating   BBB BBB BBB BBB BB BBB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   472 797 842 724 496 530 0.0 0.0   EBITDA   -43.5 266 300 165 194 349 0.0 0.0   EBIT   -72.6 189 226 94.3 123 278 0.0 0.0   Pre-tax profit (PTP)   548.4 275.8 -155.2 -489.5 -255.9 526.3 0.0 0.0   Net earnings   417.3 207.4 -131.0 -395.2 -214.4 406.5 0.0 0.0   Pre-tax profit without non-rec. items   548 276 -155 -490 -256 526 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   459 382 308 237 166 94.8 0.0 0.0   Shareholders equity total   653 861 617 107 -107 299 174 174   Interest-bearing liabilities   395 341 286 811 783 516 0.0 0.0   Balance sheet total (assets)   1,867 1,969 1,888 1,455 731 961 174 174   Net Debt   -847 -1,156 -1,162 -90.7 400 -145 -174 -174     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   472 797 842 724 496 530 0.0 0.0   Gross profit growth   -10.4% 68.7% 5.7% -14.0% -31.5% 6.9% -100.0% 0.0%   Employees   1 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)   1,867 1,969 1,888 1,455 731 961 174 174   Balance sheet change%   163.1% 5.5% -4.1% -22.9% -49.8% 31.5% -81.9% 0.0%   Added value   -43.5 265.7 300.0 165.4 193.7 348.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   416 -153 -149 -142 -142 -142 -95 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -15.4% 23.7% 26.8% 13.0% 24.7% 52.4% 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 %   45.2% 71.6% 13.8% 5.7% 10.7% 64.1% 0.0% 0.0%   ROI %   82.8% 120.3% 25.0% 10.4% 14.4% 72.2% 0.0% 0.0%   ROE %   83.7% 27.4% -17.7% -109.2% -51.2% 78.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   35.0% 43.7% 32.7% 7.4% -12.8% 31.1% 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, %   1,947.9% -435.2% -387.3% -54.8% 206.6% -41.5% 0.0% 0.0%   Gearing %   60.5% 39.6% 46.3% 757.6% -729.1% 172.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.2% 298.4% 134.4% 106.5% 47.5% 7.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.6 1.9 1.5 1.1 0.8 1.6 0.0 0.0   Current Ratio   1.6 1.9 1.5 1.1 0.8 1.6 0.0 0.0   Cash and cash equivalent   1,242.5 1,497.0 1,447.7 901.7 382.8 661.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   541.6 763.9 520.2 -701.0 -452.7 -310.3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -43 266 300 165 194 349 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -43 266 300 165 194 349 0 0   EBIT / employee   -73 189 226 94 123 278 0 0   Net earnings / employee   417 207 -131 -395 -214 406 0 0