Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

3C PLUS 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% 0.3% 0.3%   Bankruptcy risk   0.7% 0.7% 0.7% 0.5% 0.4% 1.1% 7.8% 7.8%   Credit score (0-100)   95 95 95 99 99 83 31 31   Credit rating   AA AA AA AAA AAA A BB BB   Credit limit (kDKK)   1,906.9 2,082.4 2,666.1 5,524.7 5,926.2 1,778.6 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   0.0 0.0 0.0 6,687 6,872 7,026 0.0 0.0   EBITDA   6,182 6,715 6,814 6,687 6,872 7,026 0.0 0.0   EBIT   6,182 6,715 6,814 25,587 13,672 -6,631 0.0 0.0   Pre-tax profit (PTP)   7,687.5 8,009.7 7,338.8 23,355.7 11,005.4 -11,778.2 0.0 0.0   Net earnings   5,976.7 6,273.0 5,690.9 18,178.3 8,544.0 -9,187.0 0.0 0.0   Pre-tax profit without non-rec. items   7,687 8,010 7,339 23,356 11,005 -11,778 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   158,771 163,267 166,771 185,671 192,471 179,671 0.0 0.0   Shareholders equity total   18,692 19,965 25,656 43,835 52,379 43,192 43,067 43,067   Interest-bearing liabilities   121,305 124,153 120,341 127,912 122,595 117,386 0.0 0.0   Balance sheet total (assets)   158,821 163,392 166,874 198,882 202,622 184,726 43,067 43,067   Net Debt   121,255 124,028 120,254 127,792 122,460 117,204 -43,067 -43,067     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   0.0 0.0 0.0 6,687 6,872 7,026 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 2.8% 2.2% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   158,821 163,392 166,874 198,882 202,622 184,726 43,067 43,067   Balance sheet change%   2.7% 2.9% 2.1% 19.2% 1.9% -8.8% -76.7% 0.0%   Added value   6,181.6 6,714.8 6,814.3 25,586.8 13,672.1 -6,631.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,200 4,496 3,504 18,900 6,800 -12,800 -179,671 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 (%)   0.0% 0.0% 0.0% 382.6% 199.0% -94.4% 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 %   6.6% 6.6% 6.0% 14.2% 6.9% -3.3% 0.0% 0.0%   ROI %   6.7% 6.6% 6.1% 14.4% 7.0% -3.4% 0.0% 0.0%   ROE %   32.8% 32.5% 24.9% 52.3% 17.8% -19.2% 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 %   30.7% 30.6% 33.4% 37.1% 40.7% 39.6% 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, %   1,961.6% 1,847.1% 1,764.7% 1,911.1% 1,782.0% 1,668.1% 0.0% 0.0%   Gearing %   649.0% 621.8% 469.0% 291.8% 234.1% 271.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 2.1% 2.1% 2.1% 2.3% 4.4% 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   0.0 0.0 0.0 1.7 1.4 0.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.7 1.4 0.8 0.0 0.0   Cash and cash equivalent   49.7 125.5 86.5 120.3 134.3 181.4 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   -21,829.5 -28,203.1 -29,444.7 5,363.8 3,122.1 -1,434.3 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  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 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0