Christensen ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Bankruptcy risk for industry  6.0% 6.0% 6.0% 6.0% 6.0%  
Bankruptcy risk  12.3% 14.3% 11.9% 11.3% 16.4%  
Credit score (0-100)  19 14 19 20 11  
Credit rating  BB BB BB BB BB  
Credit limit (kDKK)  0.0 0.0 -0.0 -0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9

Net sales  0 0 0 0 0  
Gross profit  21.9 -24.4 76.8 162 155  
EBITDA  21.9 -38.3 -80.4 1.3 131  
EBIT  21.9 -38.3 -80.4 1.3 118  
Pre-tax profit (PTP)  19.1 -42.0 -84.4 -1.8 107.6  
Net earnings  11.0 -33.1 -66.5 -2.8 81.5  
Pre-tax profit without non-rec. items  19.1 -42.0 -84.4 -1.8 108  

 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9

Tangible assets total  0.0 0.0 0.0 0.0 60.4  
Shareholders equity total  51.0 17.9 -48.6 -51.5 30.0  
Interest-bearing liabilities  0.0 30.3 49.6 17.6 70.3  
Balance sheet total (assets)  81.5 87.1 70.7 59.3 192  

Net Debt  -81.5 -25.0 22.0 -6.3 20.8  
 
See the entire balance sheet

Volume 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  21.9 -24.4 76.8 162 155  
Gross profit growth  0.0% 0.0% 0.0% 110.9% -4.4%  
Employees  0 0 0 0 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  82 87 71 59 192  
Balance sheet change%  0.0% 6.9% -18.9% -16.1% 224.4%  
Added value  21.9 -38.3 -80.4 1.3 130.8  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 48  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 -1.0 -2.0 1.0 2.0  

Profitability 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  100.0% 156.9% -104.8% 0.8% 76.4%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  26.8% -45.4% -77.9% 1.2% 78.1%  
ROI %  42.9% -77.3% -164.5% 3.9% 199.8%  
ROE %  21.5% -96.1% -150.3% -4.3% 182.5%  

Solidity 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Equity ratio %  62.5% 20.5% -40.8% -46.5% 15.6%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -373.0% 65.1% -27.3% -478.3% 15.9%  
Gearing %  0.0% 169.4% -102.1% -34.2% 233.9%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 24.2% 9.8% 9.3% 24.3%  

Liquidity 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Quick Ratio  3.6 1.3 0.6 0.5 0.8  
Current Ratio  3.6 1.3 0.6 0.5 0.8  
Cash and cash equivalent  81.5 55.3 27.7 23.9 49.4  

Capital use efficiency 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  59.1 17.9 -48.6 -51.5 -29.9  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 131  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 131  
EBIT / employee  0 0 0 0 118  
Net earnings / employee  0 0 0 0 81