Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Crystal Nordic A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

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% 1.5% 1.5%   Bankruptcy risk   1.0% 1.1% 2.9% 2.2% 18.9% 11.6% 20.4% 20.4%   Credit score (0-100)   87 84 58 64 6 20 5 5   Credit rating   A A BBB BBB B BB B B   Credit limit (kEUR)   1,415.9 791.1 0.0 0.5 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 (kEUR)  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   3 0 0 0 0 0 0 0   Gross profit   1,136 311 -197 4,017 2,399 -27.6 0.0 0.0   EBITDA   182 311 -197 1,545 2,335 -39.1 0.0 0.0   EBIT   182 311 -197 -530 2,335 -39.1 0.0 0.0   Pre-tax profit (PTP)   2,566.0 -314.7 -827.1 -194.7 2,877.1 -56.1 0.0 0.0   Net earnings   2,472.0 -314.7 -827.1 -272.0 2,652.8 -54.6 0.0 0.0   Pre-tax profit without non-rec. items   2,566 -315 -827 -195 2,877 -56.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kEUR)  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 2,259 0.0 0.0 0.0 0.0   Shareholders equity total   26,885 23,071 11,644 11,370 1,222 1,168 -177 -177   Interest-bearing liabilities   0.0 2,500 2,500 41.9 115 302 177 177   Balance sheet total (assets)   30,172 25,836 14,231 11,814 1,621 1,470 0.0 0.0   Net Debt   -4,739 -1,992 -1,670 -8,858 -1,061 -892 177 177     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   3 0 0 0 0 0 0 0   Net sales growth   -99.9% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,136 311 -197 4,017 2,399 -27.6 0.0 0.0   Gross profit growth   -52.0% -72.7% 0.0% 0.0% -40.3% 0.0% 0.0% 0.0%   Employees   0 0 0 2 0 0 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   30,172 25,836 14,231 11,814 1,621 1,470 0 0   Balance sheet change%   -53.3% -14.4% -44.9% -17.0% -86.3% -9.3% -100.0% 0.0%   Added value   182.0 310.6 -197.2 1,545.2 4,410.0 -39.1 0.0 0.0   Added value %   6,066.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 184 -2,259 0 0 0   Net sales trend   -1.0 -2.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 -2.0 1.0 -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 %   6,066.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   6,066.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   16.0% 100.0% 100.0% -13.2% 97.3% 141.5% 0.0% 0.0%   Net Earnings %   82,400.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   82,400.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   85,533.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   5.6% -1.1% -4.1% -0.8% 43.9% -1.1% 0.0% 0.0%   ROI %   5.8% -1.2% -4.2% -0.8% 46.3% -1.2% 0.0% 0.0%   ROE %   5.8% -1.3% -4.8% -2.4% 42.1% -4.6% 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 %   89.1% 89.3% 81.8% 98.2% 77.0% 79.4% -100.0% -100.0%   Relative indebtedness %   109,566.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -48,400.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -2,603.8% -641.2% 846.9% -573.3% -45.4% 2,283.9% 0.0% 0.0%   Gearing %   0.0% 10.8% 21.5% 0.4% 9.4% 25.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 0.0% 0.0% 6.9% 94.5% 18.8% 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   2.1 2.4 2.5 44.8 4.5 4.9 0.0 0.0   Current Ratio   2.1 2.4 2.5 21.5 4.1 4.9 0.0 0.0   Cash and cash equivalent   4,739.0 4,491.8 4,170.1 8,899.8 1,176.3 1,193.9 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)   258,663.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   169.7 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   229,066.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   3,585.0 3,940.5 3,757.8 9,110.4 1,222.4 1,167.8 -88.5 -88.5   Net working capital %   119,500.0% 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 0 0 773 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 773 0 0 0 0   EBIT / employee   0 0 0 -265 0 0 0 0   Net earnings / employee   0 0 0 -136 0 0 0 0