Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CHRISCOM 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% 1.5% 1.5%   Bankruptcy risk   2.1% 1.5% 1.8% 1.7% 6.2% 3.3% 8.4% 8.4%   Credit score (0-100)   69 77 72 71 37 54 29 29   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   2.2 82.9 16.1 17.2 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   0 0 0 0 0 0 0 0   Gross profit   604 53.2 51.9 0.0 -27.2 -89.1 0.0 0.0   EBITDA   604 53.2 51.9 60.8 -27.2 -89.1 0.0 0.0   EBIT   604 53.2 51.9 60.8 -27.2 -89.1 0.0 0.0   Pre-tax profit (PTP)   -1,139.3 2,987.0 1,700.1 6,653.0 -2,664.6 2,543.7 0.0 0.0   Net earnings   -892.1 2,328.5 1,327.4 5,182.7 -2,701.0 2,584.7 0.0 0.0   Pre-tax profit without non-rec. items   -1,139 2,987 1,700 6,653 -2,665 2,544 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   24,806 23,027 23,354 22,537 17,436 19,921 17,721 17,721   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   25,147 23,544 23,956 23,892 17,799 20,384 17,721 17,721   Net Debt   -20,419 -19,452 -21,815 -22,566 -17,753 -20,239 -17,721 -17,721     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   604 53.2 51.9 0.0 -27.2 -89.1 0.0 0.0   Gross profit growth   40.9% -91.2% -2.5% -100.0% 0.0% -227.5% 0.0% 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)   25,147 23,544 23,956 23,892 17,799 20,384 17,721 17,721   Balance sheet change%   -12.9% -6.4% 1.7% -0.3% -25.5% 14.5% -13.1% 0.0%   Added value   603.7 53.2 51.9 60.8 -27.2 -89.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 -1.0 -2.0 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% 100.0% 100.0% 0.0% 100.0% 100.0% 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 %   3.7% 12.3% 7.3% 28.0% 1.5% 13.4% 0.0% 0.0%   ROI %   3.9% 12.5% 7.5% 29.2% 1.6% 13.7% 0.0% 0.0%   ROE %   -3.5% 9.7% 5.7% 22.6% -13.5% 13.8% 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 %   98.6% 97.8% 97.5% 94.3% 98.0% 97.7% 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, %   -3,382.3% -36,588.9% -42,072.4% -37,094.5% 65,247.8% 22,711.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   328.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   61.4 38.3 36.6 16.9 49.0 44.0 0.0 0.0   Current Ratio   61.4 38.3 36.6 16.9 49.0 44.0 0.0 0.0   Cash and cash equivalent   20,419.4 19,451.8 21,814.9 22,566.4 17,753.3 20,239.2 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   7,466.8 4,867.8 3,602.3 2,617.8 2,067.4 1,029.8 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   604 53 52 61 -27 -89 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   604 53 52 61 -27 -89 0 0   EBIT / employee   604 53 52 61 -27 -89 0 0   Net earnings / employee   -892 2,329 1,327 5,183 -2,701 2,585 0 0