Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CHRISTIANSFELD AUTOPOLSTRING 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% 3.2% 3.2%   Bankruptcy risk   2.4% 3.6% 5.4% 5.0% 4.1% 3.3% 10.7% 10.5%   Credit score (0-100)   65 53 41 42 49 54 23 23   Credit rating   BBB BBB BBB 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)  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   817 661 491 632 971 831 0.0 0.0   EBITDA   153 -119 -209 -143 162 -8.1 0.0 0.0   EBIT   99.7 -172 -246 -173 110 -72.1 0.0 0.0   Pre-tax profit (PTP)   118.5 -110.8 -367.2 -151.1 86.8 73.0 0.0 0.0   Net earnings   92.5 -86.8 -288.1 -118.5 66.5 56.5 0.0 0.0   Pre-tax profit without non-rec. items   119 -111 -367 -151 86.8 73.0 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   147 94.2 57.5 27.5 274 210 0.0 0.0   Shareholders equity total   1,630 1,543 1,255 1,136 1,203 1,259 1,059 1,059   Interest-bearing liabilities   1,927 2,020 1,626 1,567 2,161 2,006 0.0 0.0   Balance sheet total (assets)   3,756 3,708 3,247 2,996 3,675 3,542 1,059 1,059   Net Debt   1,927 2,020 1,626 1,567 2,161 2,006 -1,059 -1,059     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   817 661 491 632 971 831 0.0 0.0   Gross profit growth   -0.6% -19.1% -25.7% 28.6% 53.8% -14.5% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   3,756 3,708 3,247 2,996 3,675 3,542 1,059 1,059   Balance sheet change%   4.0% -1.3% -12.4% -7.7% 22.7% -3.6% -70.1% 0.0%   Added value   153.1 -119.0 -209.2 -143.1 140.1 -8.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -107 -107 -73 -60 195 -128 -210 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 1.0 -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 (%)   12.2% -26.1% -50.1% -27.4% 11.3% -8.7% 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 %   4.5% -2.1% -4.9% -3.3% 5.3% 5.2% 0.0% 0.0%   ROI %   4.8% -2.2% -5.3% -3.7% 5.9% 5.6% 0.0% 0.0%   ROE %   5.8% -5.5% -20.6% -9.9% 5.7% 4.6% 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 %   43.4% 41.6% 38.6% 37.9% 32.7% 35.6% 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, %   1,259.2% -1,698.2% -777.3% -1,095.1% 1,335.7% -24,864.3% 0.0% 0.0%   Gearing %   118.3% 130.9% 129.6% 137.9% 179.7% 159.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 1.6% 10.8% 3.0% 4.9% 5.5% 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   1.9 1.7 1.5 1.5 1.3 1.4 0.0 0.0   Current Ratio   2.5 2.3 2.1 1.9 1.8 1.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   2,184.1 2,042.3 1,651.3 1,442.8 1,555.1 1,433.6 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   77 -59 -105 -72 70 -4 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   77 -59 -105 -72 81 -4 0 0   EBIT / employee   50 -86 -123 -87 55 -36 0 0   Net earnings / employee   46 -43 -144 -59 33 28 0 0