Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CRYPTOMATHIC 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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.5% 1.9%   Bankruptcy risk   0.5% 0.5% 0.6% 2.3% 0.5% 1.6% 8.7% 7.0%   Credit score (0-100)   99 99 97 63 99 74 28 34   Credit rating   AAA AA AA BBB AAA A BB BBB   Credit limit (kDKK)   3,788.5 2,572.6 3,509.6 0.6 4,249.7 50.6 -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   19,375 17,547 35,474 39,609 55,479 51,822 0.0 0.0   EBITDA   7,104 4,950 2,343 2,985 8,699 -396 0.0 0.0   EBIT   7,104 4,950 2,195 2,985 5,492 -6,443 0.0 0.0   Pre-tax profit (PTP)   10,110.5 10,958.4 14,056.9 2,749.0 8,178.3 -1,325.9 0.0 0.0   Net earnings   8,289.7 9,738.8 13,642.1 2,749.0 7,025.3 -8.4 0.0 0.0   Pre-tax profit without non-rec. items   10,111 10,958 14,057 2,985 8,178 -1,326 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   156 61.9 359 0.0 901 733 0.0 0.0   Shareholders equity total   23,688 19,796 24,032 28,212 28,636 14,126 -2,562 -2,562   Interest-bearing liabilities   12,686 7,094 11,189 0.0 34,848 26,747 7,366 7,366   Balance sheet total (assets)   46,707 37,033 44,643 49,846 75,545 53,288 4,803 4,803   Net Debt   -3,137 5,870 2,525 0.0 33,616 25,739 7,366 7,366     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   19,375 17,547 35,474 39,609 55,479 51,822 0.0 0.0   Gross profit growth   43.3% -9.4% 102.2% 11.7% 40.1% -6.6% -100.0% 0.0%   Employees   0 48 0 0 63 69 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 9.5% -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)   46,707 37,033 44,643 49,846 75,545 53,288 4,803 4,803   Balance sheet change%   26.8% -20.7% 20.5% 11.7% 51.6% -29.5% -91.0% 0.0%   Added value   7,104.4 4,949.9 2,342.7 2,985.0 5,492.0 -396.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -83 -94 149 -359 15,318 1,334 -21,103 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 -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 %   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 (%)   36.7% 28.2% 6.2% 7.5% 9.9% -12.4% 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 %   26.9% 27.6% 36.5% 6.3% 14.4% -0.1% 0.0% 0.0%   ROI %   33.3% 35.9% 45.7% 6.9% 15.6% -0.1% 0.0% 0.0%   ROE %   35.1% 44.8% 62.3% 10.5% 24.7% -0.0% 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 %   50.7% 53.5% 53.8% 100.0% 37.9% 26.5% -34.8% -34.8%   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, %   -44.2% 118.6% 107.8% 0.0% 386.4% -6,498.2% 0.0% 0.0%   Gearing %   53.6% 35.8% 46.6% 0.0% 121.7% 189.3% -287.4% -287.4%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.1% 5.9% 9.2% 0.0% 5.0% 4.1% 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   1.3 0.8 0.9 0.0 0.7 0.3 0.0 0.0   Current Ratio   1.3 0.8 0.9 0.0 0.7 0.3 0.0 0.0   Cash and cash equivalent   15,823.0 1,224.2 8,663.8 0.0 1,231.6 1,007.6 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   5,738.9 -3,511.3 -2,613.4 0.0 -11,151.6 -22,847.0 -3,682.9 -3,682.9   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   0 103 0 0 87 -6 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 103 0 0 138 -6 0 0   EBIT / employee   0 103 0 0 87 -93 0 0   Net earnings / employee   0 203 0 0 112 -0 0 0