Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KRISTINA DAM STUDIO 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   4.7% 2.1% 1.9% 1.6% 2.9% 6.4% 6.6% 6.2%   Credit score (0-100)   47 68 69 74 58 37 36 38   Credit rating   BBB A A A BBB BBB BBB BBB   Credit limit (kDKK)   0.0 0.3 1.5 11.8 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,239 2,746 3,764 2,798 939 440 0.0 0.0   EBITDA   -6.9 1,423 2,618 1,864 393 -407 0.0 0.0   EBIT   -20.2 1,358 2,518 1,712 271 -486 0.0 0.0   Pre-tax profit (PTP)   -67.8 1,302.1 2,453.2 1,634.1 204.2 -559.8 0.0 0.0   Net earnings   -54.2 1,015.6 1,913.5 1,271.4 157.3 -437.2 0.0 0.0   Pre-tax profit without non-rec. items   -67.8 1,302 2,453 1,634 204 -560 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   32.7 125 69.1 143 69.9 28.1 0.0 0.0   Shareholders equity total   1,151 2,166 4,080 4,851 5,009 4,571 4,471 4,471   Interest-bearing liabilities   281 1,479 3,981 1,367 1,368 355 0.0 0.0   Balance sheet total (assets)   2,286 5,303 10,011 7,524 7,669 5,815 4,471 4,471   Net Debt   -419 1,439 3,981 919 -66.7 234 -4,467 -4,467     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,239 2,746 3,764 2,798 939 440 0.0 0.0   Gross profit growth   -16.0% 121.6% 37.1% -25.7% -66.4% -53.2% -100.0% 0.0%   Employees   3 4 3 3 2 2 0 0   Employee growth %   0.0% 33.3% -25.0% 0.0% -33.3% 0.0% -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)   2,286 5,303 10,011 7,524 7,669 5,815 4,471 4,471   Balance sheet change%   54.9% 132.0% 88.8% -24.8% 1.9% -24.2% -23.1% 0.0%   Added value   -6.9 1,423.3 2,618.3 1,864.3 423.6 -407.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -27 116 -129 -126 -243 -137 -28 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -1.6% 49.4% 66.9% 61.2% 28.9% -110.5% 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 %   -0.6% 35.8% 32.9% 19.6% 3.8% -7.1% 0.0% 0.0%   ROI %   -0.8% 52.5% 42.8% 23.9% 4.6% -8.4% 0.0% 0.0%   ROE %   -4.6% 61.2% 61.3% 28.5% 3.2% -9.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   50.7% 40.9% 41.3% 64.7% 66.5% 78.6% 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, %   6,060.2% 101.1% 152.0% 49.3% -17.0% -57.6% 0.0% 0.0%   Gearing %   24.4% 68.3% 97.6% 28.2% 27.3% 7.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   40.5% 6.4% 2.5% 3.0% 6.2% 9.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.2 0.7 0.6 0.9 1.5 1.5 0.0 0.0   Current Ratio   2.1 1.6 1.7 2.8 2.9 4.7 0.0 0.0   Cash and cash equivalent   699.3 40.3 0.0 448.6 1,434.6 120.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,176.3 1,989.2 3,937.2 4,664.3 4,990.1 4,539.4 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -2 356 873 621 212 -204 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -2 356 873 621 196 -204 0 0   EBIT / employee   -7 339 839 571 136 -243 0 0   Net earnings / employee   -18 254 638 424 79 -219 0 0