Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

3C FINANS 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% 0.6% 0.6%   Bankruptcy risk   1.0% 0.8% 0.8% 0.8% 1.5% 3.3% 7.8% 7.8%   Credit score (0-100)   88 92 91 91 76 54 31 31   Credit rating   A AA AA AA A BBB BB BB   Credit limit (kDKK)   5,052.3 11,106.1 12,758.3 22,317.7 1,359.8 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   -30.8 -271 -170 -274 -224 -318 0.0 0.0   EBITDA   -30.8 -271 -170 -274 -224 -318 0.0 0.0   EBIT   -30.8 -271 -170 -274 -224 -318 0.0 0.0   Pre-tax profit (PTP)   27,449.4 47,112.4 22,909.8 70,006.0 -806.1 -102,632.4 0.0 0.0   Net earnings   29,323.8 48,654.5 23,587.9 70,732.1 2.4 -102,134.1 0.0 0.0   Pre-tax profit without non-rec. items   27,449 47,112 22,910 70,006 -806 -102,632 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   86,422 135,077 159,074 261,095 265,360 163,416 124,278 124,278   Interest-bearing liabilities   173,764 119,290 160,652 211,081 247,699 213,126 0.0 0.0   Balance sheet total (assets)   261,237 255,769 320,749 473,208 515,774 376,841 124,278 124,278   Net Debt   173,633 119,244 160,626 209,337 247,303 210,850 -124,278 -124,278     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   -30.8 -271 -170 -274 -224 -318 0.0 0.0   Gross profit growth   -54.2% -780.2% 37.1% -60.6% 18.2% -42.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   261,237 255,769 320,749 473,208 515,774 376,841 124,278 124,278   Balance sheet change%   25.5% -2.1% 25.4% 47.5% 9.0% -26.9% -67.0% 0.0%   Added value   -30.8 -270.8 -170.5 -273.7 -223.8 -317.9 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 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   -3.0 -4.0 -5.0 -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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   16.0% 21.7% 10.0% 19.1% 1.7% -20.3% 0.0% 0.0%   ROI %   16.3% 21.8% 10.1% 19.2% 1.7% -20.4% 0.0% 0.0%   ROE %   40.9% 43.9% 16.0% 33.7% 0.0% -47.6% 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 %   49.3% 52.8% 49.6% 55.2% 51.4% 43.4% 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, %   -564,401.6% -44,035.2% -94,230.1% -76,477.5% -110,507.8% -66,335.8% 0.0% 0.0%   Gearing %   201.1% 88.3% 101.0% 80.8% 93.3% 130.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.4% 6.1% 4.3% 3.2% 4.0% 5.1% 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   0.1 0.3 0.2 0.2 0.3 0.0 0.0 0.0   Current Ratio   0.1 0.3 0.2 0.2 0.3 0.0 0.0 0.0   Cash and cash equivalent   131.4 45.4 26.2 1,743.8 396.2 2,275.9 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   -122,754.7 -65,617.3 -126,193.8 -150,880.5 -129,948.0 -150,647.4 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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0