Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CLASSIC FIFTY-SIXTY A/S 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 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% 2.9% 2.9%   Bankruptcy risk   1.2% 1.2% 3.9% 1.9% 4.9% 22.5% 9.4% 9.4%   Credit score (0-100)   85 84 50 69 44 3 26 26   Credit rating   A A BBB A BBB B BB BB   Credit limit (kDKK)   96.1 79.2 0.0 0.7 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   0 0 0 0 0 0 0 0   Gross profit   1,695 1,554 1,250 1,331 955 1,728 0.0 0.0   EBITDA   549 530 153 201 -193 1,361 0.0 0.0   EBIT   444 355 59.5 163 -231 1,321 0.0 0.0   Pre-tax profit (PTP)   444.9 357.7 58.6 161.6 -233.4 1,317.8 0.0 0.0   Net earnings   341.2 276.8 45.1 125.6 -182.1 1,067.1 0.0 0.0   Pre-tax profit without non-rec. items   445 358 58.6 162 -233 1,318 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   225 300 116 78.1 39.8 0.0 0.0 0.0   Shareholders equity total   2,358 2,135 1,955 2,081 1,899 2,966 2,466 2,466   Interest-bearing liabilities   171 588 551 506 506 389 0.0 0.0   Balance sheet total (assets)   3,508 3,597 3,474 3,550 2,920 3,640 2,466 2,466   Net Debt   -692 -226 -462 -515 -54.2 -3,211 -2,466 -2,466     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   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   1,695 1,554 1,250 1,331 955 1,728 0.0 0.0   Gross profit growth   -3.7% -8.3% -19.5% 6.5% -28.3% 81.0% -100.0% 0.0%   Employees   2 2 2 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -50.0% -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)   3,508 3,597 3,474 3,550 2,920 3,640 2,466 2,466   Balance sheet change%   -15.6% 2.5% -3.4% 2.2% -17.8% 24.7% -32.3% 0.0%   Added value   548.5 529.8 153.3 201.0 -192.6 1,361.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -86 -207 -278 -76 -76 -80 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 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 %   0.0% 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 (%)   26.2% 22.9% 4.8% 12.2% -24.2% 76.4% 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 %   11.7% 10.1% 1.8% 4.8% -7.0% 40.3% 0.0% 0.0%   ROI %   16.2% 13.5% 2.4% 6.6% -9.1% 45.9% 0.0% 0.0%   ROE %   13.3% 12.3% 2.2% 6.2% -9.2% 43.9% 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 %   67.2% 59.4% 56.3% 58.6% 65.0% 81.5% 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, %   -126.2% -42.6% -301.6% -256.3% 28.1% -235.9% 0.0% 0.0%   Gearing %   7.2% 27.5% 28.2% 24.3% 26.7% 13.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 0.6% 0.8% 1.3% 1.2% 0.8% 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   0.8 0.6 0.7 0.7 0.6 5.4 0.0 0.0   Current Ratio   2.6 2.1 2.0 2.2 2.5 5.4 0.0 0.0   Cash and cash equivalent   863.0 813.9 1,013.8 1,021.4 560.5 3,599.9 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 0.0 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   1,737.8 1,549.4 1,536.6 1,739.6 1,582.5 2,965.9 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  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   274 265 77 100 -96 1,361 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   274 265 77 100 -96 1,361 0 0   EBIT / employee   222 178 30 81 -115 1,321 0 0   Net earnings / employee   171 138 23 63 -91 1,067 0 0