Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CHRISTIAN GRAVESEN PHOTOGRAPHY 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   3.5% 7.2% 2.2% 2.5% 2.6% 3.6% 11.5% 11.3%   Credit score (0-100)   55 35 66 61 61 51 21 22   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   1,013 578 1,188 1,297 1,104 873 873 873   Gross profit   699 421 1,062 940 719 617 0.0 0.0   EBITDA   184 -34.8 495 333 112 71.6 0.0 0.0   EBIT   114 -88.2 447 281 42.7 49.8 0.0 0.0   Pre-tax profit (PTP)   110.9 -92.0 444.6 272.4 39.9 47.1 0.0 0.0   Net earnings   82.0 -75.6 342.3 205.3 23.9 33.4 0.0 0.0   Pre-tax profit without non-rec. items   111 -92.0 445 272 39.9 47.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   144 90.4 140 152 123 101 0.0 0.0   Shareholders equity total   768 584 816 908 818 734 412 412   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,024 722 1,133 1,241 1,102 828 412 412   Net Debt   -830 -591 -899 -801 -938 -668 -412 -412     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   1,013 578 1,188 1,297 1,104 873 873 873   Net sales growth   0.1% -43.0% 105.6% 9.2% -14.9% -21.0% 0.0% 0.0%   Gross profit   699 421 1,062 940 719 617 0.0 0.0   Gross profit growth   -2.5% -39.8% 152.1% -11.5% -23.5% -14.2% -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)   1,024 722 1,133 1,241 1,102 828 412 412   Balance sheet change%   -15.3% -29.5% 57.0% 9.5% -11.2% -24.9% -50.3% 0.0%   Added value   184.2 -34.8 494.5 333.4 95.6 71.6 0.0 0.0   Added value %   18.2% -6.0% 41.6% 25.7% 8.7% 8.2% 0.0% 0.0%   Investments   -122 -107 2 -41 -99 -43 -101 0   Net sales trend   1.0 -1.0 1.0 2.0 -1.0 -2.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   18.2% -6.0% 41.6% 25.7% 10.2% 8.2% 0.0% 0.0%   EBIT %   11.3% -15.3% 37.6% 21.6% 3.9% 5.7% 0.0% 0.0%   EBIT to gross profit (%)   16.4% -20.9% 42.1% 29.8% 5.9% 8.1% 0.0% 0.0%   Net Earnings %   8.1% -13.1% 28.8% 15.8% 2.2% 3.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   15.0% -3.9% 32.8% 19.9% 8.4% 6.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   10.9% -15.9% 37.4% 21.0% 3.6% 5.4% 0.0% 0.0%   ROA %   10.2% -10.1% 48.2% 23.6% 3.6% 5.2% 0.0% 0.0%   ROI %   14.3% -13.0% 63.9% 32.5% 5.0% 6.4% 0.0% 0.0%   ROE %   10.5% -11.2% 48.9% 23.8% 2.8% 4.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   75.0% 81.0% 72.0% 73.2% 74.2% 88.6% 100.0% 100.0%   Relative indebtedness %   24.5% 23.8% 26.7% 25.6% 25.7% 10.8% 0.0% 0.0%   Relative net indebtedness %   -57.4% -78.4% -49.0% -36.1% -59.2% -65.7% -47.1% -47.1%   Net int. bear. debt to EBITDA, %   -450.8% 1,695.6% -181.9% -240.1% -836.3% -933.0% 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 %   28.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   3.5 4.6 3.1 3.3 3.4 7.7 0.0 0.0   Current Ratio   3.5 4.6 3.1 3.3 3.4 7.7 0.0 0.0   Cash and cash equivalent   830.4 590.6 899.4 800.5 938.0 667.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 24.7 75.1 6.7 18.3 0.0 0.0   Trade creditors turnover (days)   29.1 40.5 43.1 30.6 74.2 24.9 0.0 0.0   Current assets / Net sales %   86.9% 109.3% 83.6% 83.9% 88.7% 83.3% 47.1% 47.1%   Net working capital   631.5 494.0 676.0 756.1 695.2 632.6 0.0 0.0   Net working capital %   62.3% 85.5% 56.9% 58.3% 62.9% 72.5% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   1,013 578 1,188 1,297 1,104 873 0 0   Added value / employee   184 -35 495 333 96 72 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   184 -35 495 333 112 72 0 0   EBIT / employee   114 -88 447 281 43 50 0 0   Net earnings / employee   82 -76 342 205 24 33 0 0