CVR number 35240241
Industry 77.4000 Leasing of intellectual property and similar products, except copyrighted works

CROWN A/S

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  1.1% 1.1% 1.1% 1.1% 1.1%  
Bankruptcy risk  3.2% 13.2% 6.1% 3.8% 7.7%  
Credit score (0-100)  57 17 37 51 30  
Credit rating  BBB BB BBB BBB BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  142 44.9 273 181 333  
EBITDA  142 44.9 273 181 333  
EBIT  18.0 -27.6 273 181 333  
Pre-tax profit (PTP)  176.8 53.2 -23.9 430.0 1,095.8  
Net earnings  137.9 41.5 -18.8 335.2 852.7  
Pre-tax profit without non-rec. items  177 53.2 -23.9 430 1,096  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  72.5 0.0 0.0 0.0 0.0  
Shareholders equity total  2,306 2,347 2,328 2,664 3,516  
Interest-bearing liabilities  43.9 59.4 76.5 59.9 142  
Balance sheet total (assets)  2,412 2,451 2,427 2,826 3,916  
Net Debt  -1,116 -101 -1,968 -2,312 -3,438  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  142 44.9 273 181 333  
Gross profit growth  -8.6% -68.4% 507.7% -33.8% 84.3%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  2,412 2,451 2,427 2,826 3,916  
Balance sheet change%  8.2% 1.6% -1.0% 16.4% 38.6%  
Added value  142.3 44.9 273.1 180.8 333.1  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -249 -145 0 0 0  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  3.0 -1.0 1.0 2.0 3.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  12.6% -61.3% 100.0% 100.0% 100.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  9.1% 2.3% 12.9% 16.8% 32.8%  
ROI %  9.3% 2.4% 13.0% 17.2% 34.7%  
ROE %  6.2% 1.8% -0.8% 13.4% 27.6%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  95.6% 95.8% 95.9% 94.3% 89.8%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -784.5% -224.8% -720.5% -1,279.1% -1,032.0%  
Gearing %  1.9% 2.5% 3.3% 2.3% 4.0%  
Net interest  0 0 0 0 0  
Financing costs %  152.3% 6.4% 497.0% 17.6% 9.8%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  22.0 23.5 23.9 16.4 9.4  
Current Ratio  22.0 23.5 24.6 17.4 9.8  
Cash and cash equivalent  1,159.9 160.4 2,044.0 2,372.0 3,580.0  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  2,076.9 2,347.1 931.4 649.5 3,516.3  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0