Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CREW4U ApS Estimate generation in progress, please wait... 0%

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% 1.2% 1.2%   Bankruptcy risk   3.6% 2.7% 3.3% 4.0% 2.4% 3.0% 11.2% 11.0%   Credit score (0-100)   54 61 54 48 63 56 22 22   Credit rating   BBB 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)  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   435 144 0 0 0 0 0 0   Gross profit   212 95.3 68.1 23.2 122 33.8 0.0 0.0   EBITDA   212 95.3 68.1 23.2 122 33.8 0.0 0.0   EBIT   200 87.3 59.8 21.6 116 33.8 0.0 0.0   Pre-tax profit (PTP)   200.8 87.3 58.6 20.9 115.6 33.8 0.0 0.0   Net earnings   156.6 68.1 45.7 16.3 90.2 26.4 0.0 0.0   Pre-tax profit without non-rec. items   201 87.3 58.6 20.9 116 33.8 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   28.2 28.2 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   518 589 695 866 994 967 711 711   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   604 616 724 866 1,115 977 711 711   Net Debt   -335 -104 -166 -49.9 -308 -125 -711 -711     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   435 144 0 0 0 0 0 0   Net sales growth   20.4% -66.9% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   212 95.3 68.1 23.2 122 33.8 0.0 0.0   Gross profit growth   10.6% -55.1% -28.5% -65.9% 423.5% -72.2% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   604 616 724 866 1,115 977 711 711   Balance sheet change%   18.9% 2.0% 17.6% 19.7% 28.8% -12.4% -27.2% 0.0%   Added value   212.1 95.3 68.1 23.2 118.0 33.8 0.0 0.0   Added value %   48.8% 66.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   16 -8 -37 -2 -5 0 0 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 5.0 5.0 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 %   48.8% 66.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   45.9% 60.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   94.1% 91.6% 87.8% 93.2% 95.8% 100.0% 0.0% 0.0%   Net Earnings %   36.0% 47.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   38.9% 52.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   46.2% 60.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   36.1% 14.3% 8.9% 2.7% 11.8% 3.2% 0.0% 0.0%   ROI %   42.8% 15.8% 9.3% 2.8% 12.5% 3.4% 0.0% 0.0%   ROE %   33.4% 12.3% 7.1% 2.1% 9.7% 2.7% 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 %   85.8% 95.7% 96.1% 100.0% 89.1% 98.9% 100.0% 100.0%   Relative indebtedness %   19.8% 18.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -57.4% -53.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -158.1% -109.5% -243.7% -214.8% -253.3% -371.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   3.9 4.9 7.4 0.0 2.5 11.8 0.0 0.0   Current Ratio   3.9 4.9 7.4 0.0 2.5 11.8 0.0 0.0   Cash and cash equivalent   335.4 104.3 165.9 49.9 307.8 125.4 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 63.4 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 %   77.4% 90.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   250.6 103.7 182.0 97.6 187.7 114.8 0.0 0.0   Net working capital %   57.6% 72.0% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0