Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CSC Digital Brand Services 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% 1.5%   Bankruptcy risk   2.8% 5.2% 4.8% 6.3% 6.3% 7.4% 7.7% 7.7%   Credit score (0-100)   61 44 45 36 37 32 32 32   Credit rating   BBB BBB BBB BBB BBB BB 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   0 0 0 0 0 0 0 0   Gross profit   1,509 2,431 3,930 2,120 1,748 1,973 0.0 0.0   EBITDA   1,508 1,666 2,973 1,154 743 906 0.0 0.0   EBIT   1,478 1,654 2,973 1,154 743 906 0.0 0.0   Pre-tax profit (PTP)   3,103.3 2,580.3 2,742.2 1,610.4 1,121.7 385.3 0.0 0.0   Net earnings   2,419.5 1,765.0 2,137.2 1,292.0 758.3 300.5 0.0 0.0   Pre-tax profit without non-rec. items   3,103 2,580 2,742 1,610 1,122 385 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   11.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   25,719 27,484 29,622 30,913 31,672 31,972 26,972 26,972   Interest-bearing liabilities   66,450 113,112 9,420 7,012 7,369 3,795 0.0 0.0   Balance sheet total (assets)   101,966 147,892 41,049 39,781 40,860 37,595 26,972 26,972   Net Debt   62,465 104,367 7,523 878 1,373 2,256 -26,972 -26,972     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   1,509 2,431 3,930 2,120 1,748 1,973 0.0 0.0   Gross profit growth   -25.8% 61.1% 61.6% -46.0% -17.5% 12.9% -100.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   -100.0% 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)   101,966 147,892 41,049 39,781 40,860 37,595 26,972 26,972   Balance sheet change%   13.3% 45.0% -72.2% -3.1% 2.7% -8.0% -28.3% 0.0%   Added value   1,507.6 1,665.5 2,973.5 1,154.2 742.6 905.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -60 -24 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   97.9% 68.0% 75.7% 54.4% 42.5% 45.9% 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 %   3.3% 2.2% 3.5% 4.1% 2.9% 2.3% 0.0% 0.0%   ROI %   3.6% 2.3% 3.7% 4.3% 3.0% 2.4% 0.0% 0.0%   ROE %   9.9% 6.6% 7.5% 4.3% 2.4% 0.9% 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 %   25.2% 18.6% 72.2% 77.7% 77.5% 85.0% 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, %   4,143.4% 6,266.4% 253.0% 76.0% 184.8% 249.0% 0.0% 0.0%   Gearing %   258.4% 411.6% 31.8% 22.7% 23.3% 11.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.2% 1.0% 0.6% 0.6% 9.3% 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   1.3 1.2 3.6 4.5 4.4 6.7 0.0 0.0   Current Ratio   1.3 1.2 3.6 4.5 4.4 6.7 0.0 0.0   Cash and cash equivalent   3,985.0 8,745.2 1,896.9 6,134.2 5,996.2 1,539.3 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   26,117.4 27,620.5 29,767.6 30,913.5 31,671.8 31,972.3 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   0 1,666 2,973 1,154 743 906 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 1,666 2,973 1,154 743 906 0 0   EBIT / employee   0 1,654 2,973 1,154 743 906 0 0   Net earnings / employee   0 1,765 2,137 1,292 758 300 0 0