Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CLASSIC CLOTHING CARE 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  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% 1.5% 2.3%   Bankruptcy risk   5.6% 1.7% 2.0% 1.8% 5.1% 4.5% 12.8% 10.3%   Credit score (0-100)   42 74 68 70 42 45 18 24   Credit rating   BBB A A A BBB BBB BB BB   Credit limit (kDKK)   0.0 1.3 0.2 1.0 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   0 0 0 0 0 0 0 0   Gross profit   432 886 614 847 694 845 0.0 0.0   EBITDA   200 510 300 422 232 403 0.0 0.0   EBIT   200 505 265 388 221 403 0.0 0.0   Pre-tax profit (PTP)   196.5 499.1 262.4 383.7 207.9 396.7 0.0 0.0   Net earnings   152.1 402.0 190.5 298.7 160.1 309.2 0.0 0.0   Pre-tax profit without non-rec. items   196 499 262 384 208 397 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   0.0 220 185 150 0.0 0.0 0.0 0.0   Shareholders equity total   821 1,115 1,195 1,380 1,276 1,467 1,267 1,267   Interest-bearing liabilities   3.0 11.5 11.7 13.3 14.4 3.2 0.0 0.0   Balance sheet total (assets)   1,041 1,364 1,448 1,669 1,451 1,648 1,267 1,267   Net Debt   -574 -631 -807 -162 -717 -1,079 -1,267 -1,267     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   432 886 614 847 694 845 0.0 0.0   Gross profit growth   -3.7% 105.3% -30.6% 37.9% -18.0% 21.7% -100.0% 0.0%   Employees   1 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)   1,041 1,364 1,448 1,669 1,451 1,648 1,267 1,267   Balance sheet change%   -2.7% 31.1% 6.1% 15.3% -13.1% 13.5% -23.1% 0.0%   Added value   200.0 510.1 299.8 422.4 255.5 402.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 215 -70 -70 -162 0 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 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 %   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 (%)   46.3% 57.0% 43.1% 45.7% 31.8% 47.6% 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 %   19.0% 42.1% 18.9% 24.9% 14.1% 26.4% 0.0% 0.0%   ROI %   25.0% 51.6% 22.5% 29.5% 16.4% 29.7% 0.0% 0.0%   ROE %   19.1% 41.5% 16.5% 23.2% 12.1% 22.5% 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 %   78.9% 81.7% 82.5% 82.7% 87.9% 89.1% 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, %   -287.0% -123.8% -269.2% -38.4% -308.9% -268.0% 0.0% 0.0%   Gearing %   0.4% 1.0% 1.0% 1.0% 1.1% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   84.9% 100.1% 28.1% 31.4% 91.8% 144.9% 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   3.6 3.6 4.0 4.5 6.3 7.4 0.0 0.0   Current Ratio   4.7 4.8 5.3 5.5 8.3 9.1 0.0 0.0   Cash and cash equivalent   577.1 643.0 818.9 175.4 731.7 1,082.0 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   820.8 907.4 1,022.2 1,241.9 1,276.1 1,467.5 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  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   200 510 300 422 255 403 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   200 510 300 422 232 403 0 0   EBIT / employee   200 505 265 388 221 403 0 0   Net earnings / employee   152 402 191 299 160 309 0 0