Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CARSTEN KRUSE 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 2019/12 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   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   14.0% 14.6% 9.8% 5.5% 4.0% 5.2% 11.3% 11.3%   Credit score (0-100)   17 14 24 40 49 43 22 22   Credit rating   BB BB BB 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 2019/12 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   -18.0 -20.0 364 312 337 -11.1 0.0 0.0   EBITDA   -18.0 -20.0 363 312 333 -15.4 0.0 0.0   EBIT   -18.0 -20.0 363 312 332 -15.4 0.0 0.0   Pre-tax profit (PTP)   -19.0 -20.0 362.0 307.0 272.0 -14.3 0.0 0.0   Net earnings   -19.0 -20.0 362.0 307.0 272.0 -14.3 0.0 0.0   Pre-tax profit without non-rec. items   -19.0 -20.0 362 307 272 -14.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 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 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -106 -127 235 542 814 800 549 549   Interest-bearing liabilities   198 222 275 271 126 57.0 0.0 0.0   Balance sheet total (assets)   129 134 585 863 986 862 549 549   Net Debt   196 215 -183 -418 -769 -733 -549 -549     See the entire balance sheet 1000.0 Volume  2019 2019/12 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   -18.0 -20.0 364 312 337 -11.1 0.0 0.0   Gross profit growth   21.7% -11.1% 0.0% -14.3% 8.0% 0.0% 0.0% 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)   129 134 585 863 986 862 549 549   Balance sheet change%   1.6% 3.9% 336.6% 47.5% 14.3% -12.6% -36.3% 0.0%   Added value   -18.0 -20.0 363.0 312.0 332.0 -15.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 -2 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 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 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 (%)   100.0% 100.0% 99.7% 100.0% 98.5% 138.6% 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 %   -8.0% -8.1% 85.8% 43.1% 42.3% -1.7% 0.0% 0.0%   ROI %   -9.5% -9.5% 99.2% 47.2% 31.1% -1.7% 0.0% 0.0%   ROE %   -14.8% -15.2% 196.2% 79.0% 40.1% -1.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -45.1% -48.7% 40.2% 62.8% 82.6% 92.9% 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, %   -1,088.9% -1,075.0% -50.4% -134.0% -230.9% 4,759.0% 0.0% 0.0%   Gearing %   -186.8% -174.8% 117.0% 50.0% 15.5% 7.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.5% 0.0% 0.4% 1.8% 0.5% -1.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 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 0.0 1.3 2.3 5.3 12.9 0.0 0.0   Current Ratio   0.0 0.0 1.3 2.3 5.3 12.9 0.0 0.0   Cash and cash equivalent   2.0 7.0 458.0 689.0 895.0 789.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 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   -233.0 -254.0 108.0 415.0 747.0 733.1 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 2019/12 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   -18 -20 363 312 332 -15 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -18 -20 363 312 333 -15 0 0   EBIT / employee   -18 -20 363 312 332 -15 0 0   Net earnings / employee   -19 -20 362 307 272 -14 0 0