Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Crisp 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 N/A 2019 N/A 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% 8.3% 8.3%   Bankruptcy risk   0.0% 0.0% 9.7% 3.1% 7.3% 9.6% 14.9% 14.9%   Credit score (0-100)   0 0 25 55 32 24 14 14   Credit rating   N/A N/A BB BBB BBB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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 N/A 2019 N/A 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 0.0 223 1,979 2,790 3,319 0.0 0.0   EBITDA   0.0 0.0 -137 499 -38.4 56.9 0.0 0.0   EBIT   0.0 0.0 -187 395 -191 -106 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -197.8 390.9 -235.3 -196.1 0.0 0.0   Net earnings   0.0 0.0 -157.2 303.7 -172.7 -158.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -198 391 -235 -196 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 332 258 316 213 0.0 0.0   Shareholders equity total   0.0 0.0 -113 191 18.2 -140 -184 -184   Interest-bearing liabilities   0.0 0.0 827 827 860 624 319 319   Balance sheet total (assets)   0.0 0.0 1,003 1,292 1,562 1,035 135 135   Net Debt   0.0 0.0 507 85.4 224 461 319 319     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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 0.0 223 1,979 2,790 3,319 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 789.2% 41.0% 18.9% -100.0% 0.0%   Employees   0 0 0 6 11 13 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 83.3% 18.2% -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)   0 0 1,003 1,292 1,562 1,035 135 135   Balance sheet change%   0.0% 0.0% 0.0% 28.8% 20.9% -33.7% -87.0% 0.0%   Added value   0.0 0.0 -136.7 498.7 -87.1 56.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 416 -207 -4 -327 -213 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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% -84.1% 20.0% -6.8% -3.2% 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 %   0.0% 0.0% -16.8% 32.8% -13.4% -7.8% 0.0% 0.0%   ROI %   0.0% 0.0% -22.2% 42.3% -20.0% -14.1% 0.0% 0.0%   ROE %   0.0% 0.0% -15.7% 50.9% -165.3% -30.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% -10.1% 14.8% 1.2% -11.9% -57.7% -57.7%   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, %   0.0% 0.0% -371.3% 17.1% -582.6% 810.7% 0.0% 0.0%   Gearing %   0.0% 0.0% -733.6% 433.4% 4,735.9% -446.3% -173.3% -173.3%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.6% 0.5% 5.3% 12.1% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 1.6 0.8 0.5 0.3 0.0 0.0   Current Ratio   0.0 0.0 1.6 0.8 0.5 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 319.9 741.9 636.4 162.4 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 163.2 -260.0 -704.3 -706.0 -159.6 -159.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 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 83 -8 4 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 83 -3 4 0 0   EBIT / employee   0 0 0 66 -17 -8 0 0   Net earnings / employee   0 0 0 51 -16 -12 0 0