Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CHRISTINA DESIGN LONDON 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% 2.3% 2.3%   Bankruptcy risk   0.7% 0.6% 0.7% 0.8% 1.1% 3.8% 4.5% 4.2%   Credit score (0-100)   95 98 95 92 85 50 47 49   Credit rating   AA AA AA AA A BBB BBB BBB   Credit limit (kDKK)   2,596.5 3,063.2 3,693.6 1,759.4 797.8 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   14,537 14,844 17,397 13,173 9,885 4,797 0.0 0.0   EBITDA   4,173 5,532 8,656 4,765 1,350 -3,232 0.0 0.0   EBIT   3,535 4,767 7,886 4,263 729 -3,719 0.0 0.0   Pre-tax profit (PTP)   3,323.1 4,767.5 7,940.2 3,974.0 381.2 -4,567.0 0.0 0.0   Net earnings   2,586.1 3,712.9 6,184.1 3,068.9 281.6 -3,573.9 0.0 0.0   Pre-tax profit without non-rec. items   3,323 4,768 7,940 3,974 381 -4,567 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   1,806 1,349 909 696 539 227 0.0 0.0   Shareholders equity total   23,335 26,348 32,532 15,601 15,883 8,609 8,484 8,484   Interest-bearing liabilities   20,605 13,033 4,043 17,173 15,222 18,260 0.0 0.0   Balance sheet total (assets)   54,171 47,244 43,842 45,545 39,002 32,544 8,484 8,484   Net Debt   18,496 11,706 2,631 15,575 11,584 15,945 -8,113 -8,113     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   14,537 14,844 17,397 13,173 9,885 4,797 0.0 0.0   Gross profit growth   51.3% 2.1% 17.2% -24.3% -25.0% -51.5% -100.0% 0.0%   Employees   28 26 25 23 22 17 0 0   Employee growth %   47.4% -7.1% -3.8% -8.0% -4.3% -22.7% -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)   54,171 47,244 43,842 45,545 39,002 32,544 8,484 8,484   Balance sheet change%   29.0% -12.8% -7.2% 3.9% -14.4% -16.6% -73.9% 0.0%   Added value   4,172.7 5,532.2 8,656.3 4,764.9 1,231.6 -3,231.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   729 -1,286 -1,422 -56 -890 -954 -919 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 -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 (%)   24.3% 32.1% 45.3% 32.4% 7.4% -77.5% 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 %   7.8% 9.7% 17.5% 9.7% 1.8% -10.3% 0.0% 0.0%   ROI %   9.7% 11.7% 20.6% 12.2% 2.3% -12.4% 0.0% 0.0%   ROE %   11.7% 14.9% 21.0% 12.8% 1.8% -29.2% 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 %   43.1% 55.8% 74.2% 34.3% 40.7% 26.5% 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, %   443.3% 211.6% 30.4% 326.9% 858.1% -493.4% 0.0% 0.0%   Gearing %   88.3% 49.5% 12.4% 110.1% 95.8% 212.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 0.9% 0.4% 3.4% 2.4% 5.2% 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   1.0 1.3 2.2 0.7 0.8 0.5 0.0 0.0   Current Ratio   1.7 2.3 4.1 1.5 1.7 1.4 0.0 0.0   Cash and cash equivalent   2,108.4 1,326.7 1,411.9 1,598.3 3,638.0 2,315.5 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   20,447.3 24,162.4 30,572.3 13,065.4 11,445.6 6,061.5 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   149 213 346 207 56 -190 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   149 213 346 207 61 -190 0 0   EBIT / employee   126 183 315 185 33 -219 0 0   Net earnings / employee   92 143 247 133 13 -210 0 0