Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Chrono Watch ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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% 2.3% 2.3%   Bankruptcy risk   9.2% 9.4% 3.6% 3.2% 7.3% 2.5% 12.2% 12.0%   Credit score (0-100)   28 28 52 54 33 62 19 20   Credit rating   BB BB BBB BBB BBB BBB 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 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   60,581 58,989 0 0 0 0 0 0   Gross profit   1,097 1,619 974 892 0.0 1,518 0.0 0.0   EBITDA   365 1,082 246 431 0.0 968 0.0 0.0   EBIT   297 1,004 138 272 0.0 723 0.0 0.0   Pre-tax profit (PTP)   265.5 956.0 126.6 236.6 0.0 695.6 0.0 0.0   Net earnings   207.1 745.7 98.8 184.5 0.0 497.3 0.0 0.0   Pre-tax profit without non-rec. items   266 956 127 237 0.0 696 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   292 234 298 398 673 30.9 0.0 0.0   Shareholders equity total   568 1,313 1,412 1,597 1,874 2,372 2,247 2,247   Interest-bearing liabilities   0.0 0.0 0.0 1,068 895 1,611 0.0 0.0   Balance sheet total (assets)   737 1,540 10,145 3,807 4,616 6,769 2,247 2,247   Net Debt   -147 -1,104 -2,677 -2,186 -2,923 -266 -2,247 -2,247     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   60,581 58,989 0 0 0 0 0 0   Net sales growth   24.7% -2.6% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,097 1,619 974 892 0.0 1,518 0.0 0.0   Gross profit growth   23.3% 47.5% -39.8% -8.5% -100.0% 0.0% -100.0% 0.0%   Employees   0 0 0 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -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)   737 1,540 10,145 3,807 4,616 6,769 2,247 2,247   Balance sheet change%   19.3% 109.1% 558.6% -62.5% 21.2% 46.6% -66.8% 0.0%   Added value   365.2 1,081.9 245.7 430.8 158.8 968.3 0.0 0.0   Added value %   0.6% 1.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   96 -136 -44 -58 274 -887 -31 0   Net sales trend   2.0 -1.0 -2.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 0.0 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 %   0.6% 1.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.5% 1.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   27.1% 62.0% 14.1% 30.5% 0.0% 47.6% 0.0% 0.0%   Net Earnings %   0.3% 1.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.5% 1.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.4% 1.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   43.9% 88.2% 2.4% 3.9% 0.0% 12.7% 0.0% 0.0%   ROI %   64.0% 106.8% 10.1% 13.3% 0.0% 21.4% 0.0% 0.0%   ROE %   44.6% 79.3% 7.2% 12.3% 0.0% 23.4% 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 %   77.1% 85.3% 94.7% 41.9% 40.6% 35.0% 100.0% 100.0%   Relative indebtedness %   0.3% 0.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% -1.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -40.1% -102.1% -1,089.3% -507.4% 0.0% -27.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 66.9% 47.8% 67.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 6.6% 0.0% 2.2% 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   1.2 5.7 39.3 1.5 1.4 1.4 0.0 0.0   Current Ratio   2.6 5.7 1.1 1.5 1.4 1.5 0.0 0.0   Cash and cash equivalent   146.5 1,104.2 2,676.8 3,253.5 3,818.1 1,877.3 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 0.8 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 %   0.7% 2.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   265.5 1,064.5 1,103.9 1,187.9 1,191.5 2,330.4 0.0 0.0   Net working capital %   0.4% 1.8% 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 0 431 159 484 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 431 0 484 0 0   EBIT / employee   0 0 0 272 0 361 0 0   Net earnings / employee   0 0 0 185 0 249 0 0