Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Clausen-Erhverv.dk 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 N/A 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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   0.0% 2.7% 2.7% 4.4% 3.3% 4.0% 9.2% 9.0%   Credit score (0-100)   0 60 59 47 54 50 27 28   Credit rating   N/A BBB 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)  2019 N/A 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   0.0 1,377 548 374 570 151 0.0 0.0   EBITDA   0.0 1,076 300 124 338 23.7 0.0 0.0   EBIT   0.0 958 182 -26.7 230 -18.6 0.0 0.0   Pre-tax profit (PTP)   0.0 1,014.2 362.8 -278.4 399.2 204.4 0.0 0.0   Net earnings   0.0 776.9 282.5 -217.4 307.2 159.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 1,014 363 -278 399 204 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 207 166 129 0.0 0.0   Shareholders equity total   0.0 2,560 2,730 2,398 2,588 2,626 2,451 2,451   Interest-bearing liabilities   0.0 204 286 375 355 0.0 0.0 0.0   Balance sheet total (assets)   0.0 3,733 3,179 2,844 3,075 2,721 2,451 2,451   Net Debt   0.0 -18.3 60.8 171 -635 -446 -2,451 -2,451     See the entire balance sheet 1000.0 Volume  2019 N/A 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   0.0 1,377 548 374 570 151 0.0 0.0   Gross profit growth   0.0% 0.0% -60.2% -31.9% 52.6% -73.5% -100.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   0 3,733 3,179 2,844 3,075 2,721 2,451 2,451   Balance sheet change%   0.0% 0.0% -14.9% -10.5% 8.1% -11.5% -9.9% 0.0%   Added value   0.0 1,075.8 300.4 123.8 380.7 23.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 282 -218 -44 -349 -79 -129 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2019 N/A 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 (%)   0.0% 69.5% 33.2% -7.2% 40.4% -12.3% 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% 27.3% 10.6% 7.4% 13.5% 7.1% 0.0% 0.0%   ROI %   0.0% 35.6% 12.3% -9.4% 13.9% 7.3% 0.0% 0.0%   ROE %   0.0% 30.3% 10.7% -8.5% 12.3% 6.1% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 68.6% 85.9% 84.3% 84.2% 96.5% 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% -1.7% 20.2% 138.4% -187.7% -1,880.3% 0.0% 0.0%   Gearing %   0.0% 8.0% 10.5% 15.6% 13.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4.6% 0.8% 0.6% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 1.3 2.3 1.6 2.1 5.1 0.0 0.0   Current Ratio   0.0 1.3 2.3 1.6 2.1 5.1 0.0 0.0   Cash and cash equivalent   0.0 222.1 225.5 203.5 989.9 446.2 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 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   0.0 344.4 504.1 254.7 516.6 371.6 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 N/A 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   0 1,076 300 124 381 24 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 1,076 300 124 338 24 0 0   EBIT / employee   0 958 182 -27 230 -19 0 0   Net earnings / employee   0 777 283 -217 307 160 0 0