Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Crone Vikar 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 7.2%   Bankruptcy risk   15.7% 10.0% 15.8% 11.4% 11.1% 7.0% 18.0% 14.7%   Credit score (0-100)   14 26 13 21 21 34 7 14   Credit rating   BB BB BB BB BB BBB B 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   39.7 7,479 2,233 829 1,410 2,997 0.0 0.0   EBITDA   39.7 344 -748 239 381 408 0.0 0.0   EBIT   39.7 341 -753 234 380 408 0.0 0.0   Pre-tax profit (PTP)   39.7 331.8 -812.2 200.2 373.7 406.2 0.0 0.0   Net earnings   31.0 247.3 -639.9 156.5 286.0 309.6 0.0 0.0   Pre-tax profit without non-rec. items   39.7 332 -812 200 374 406 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 11.4 6.5 1.6 0.0 0.0 0.0 0.0   Shareholders equity total   31.0 278 -362 -205 80.9 390 340 340   Interest-bearing liabilities   0.0 1.2 465 288 246 0.6 0.0 0.0   Balance sheet total (assets)   53.1 1,479 399 308 589 1,164 340 340   Net Debt   0.0 1.2 465 288 246 -450 -340 -340     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   39.7 7,479 2,233 829 1,410 2,997 0.0 0.0   Gross profit growth   0.0% 18,746.5% -70.1% -62.9% 70.0% 112.6% -100.0% 0.0%   Employees   0 11 5 1 2 2 0 0   Employee growth %   0.0% 0.0% -54.5% -80.0% 100.0% 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)   53 1,479 399 308 589 1,164 340 340   Balance sheet change%   0.0% 2,684.8% -73.0% -22.7% 91.0% 97.5% -70.7% 0.0%   Added value   39.7 344.5 -748.2 238.6 384.4 408.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 8 -10 -10 -3 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   100.0% 4.6% -33.7% 28.2% 26.9% 13.6% 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 %   74.7% 44.5% -67.2% 36.9% 69.2% 46.6% 0.0% 0.0%   ROI %   128.2% 205.2% -196.5% 62.5% 124.1% 113.6% 0.0% 0.0%   ROE %   100.0% 160.0% -188.9% 44.2% 146.9% 131.4% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   58.3% 18.8% -47.5% -39.9% 13.7% 33.6% 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, %   0.0% 0.3% -62.2% 120.6% 64.6% -110.3% 0.0% 0.0%   Gearing %   0.0% 0.4% -128.6% -140.2% 304.6% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1,588.1% 25.3% 9.3% 3.0% 1.4% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   2.4 1.2 0.5 0.6 1.2 1.5 0.0 0.0   Current Ratio   2.4 1.2 0.5 0.6 1.2 1.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 450.7 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   31.0 286.4 -370.7 -206.7 80.9 390.5 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 31 -150 239 192 204 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 31 -150 239 191 204 0 0   EBIT / employee   0 31 -151 234 190 204 0 0   Net earnings / employee   0 22 -128 157 143 155 0 0