Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CHRISTIAN SAMUELSEN 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% 0.4% 0.4%   Bankruptcy risk   0.8% 0.8% 0.8% 1.6% 2.1% 1.1% 7.8% 7.8%   Credit score (0-100)   92 93 90 73 67 84 31 31   Credit rating   AA AA A A A A BB BB   Credit limit (kDKK)   7,633.6 8,582.1 9,082.3 299.7 11.3 7,824.8 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   -19.9 -54.7 -8.0 -36.8 -37.9 -9.0 0.0 0.0   EBITDA   -19.9 -54.7 -8.0 -36.8 -37.9 -9.0 0.0 0.0   EBIT   -19.9 -54.7 -8.0 -36.8 -37.9 -9.0 0.0 0.0   Pre-tax profit (PTP)   10,137.5 10,407.3 11,372.2 24,475.1 -797.9 1,424.9 0.0 0.0   Net earnings   10,118.4 10,391.9 11,386.8 24,460.5 -797.9 1,424.9 0.0 0.0   Pre-tax profit without non-rec. items   10,137 10,407 11,372 24,475 -798 1,425 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   87,856 96,248 105,634 128,095 125,297 122,722 103,107 103,107   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 79.4 0.0 0.0   Balance sheet total (assets)   87,874 96,275 105,641 128,102 125,333 122,846 103,107 103,107   Net Debt   -12,464 -10,527 -16,936 -111,660 -106,417 -99,241 -103,107 -103,107     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   -19.9 -54.7 -8.0 -36.8 -37.9 -9.0 0.0 0.0   Gross profit growth   -122.5% -174.1% 85.3% -357.9% -2.9% 76.2% 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)   87,874 96,275 105,641 128,102 125,333 122,846 103,107 103,107   Balance sheet change%   3.7% 9.6% 9.7% 21.3% -2.2% -2.0% -16.1% 0.0%   Added value   -19.9 -54.7 -8.0 -36.8 -37.9 -9.0 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 %   11.8% 11.4% 11.4% 21.4% -0.0% 1.1% 0.0% 0.0%   ROI %   11.8% 11.4% 11.4% 21.4% -0.0% 1.1% 0.0% 0.0%   ROE %   11.7% 11.3% 11.3% 20.9% -0.6% 1.1% 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 %   100.0% 100.0% 100.0% 100.0% 100.0% 99.9% 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, %   62,505.1% 19,262.1% 210,640.6% 303,266.3% 280,864.0% 1,099,497.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   689.6 556.7 2,422.0 15,952.5 2,991.8 798.2 0.0 0.0   Current Ratio   689.6 556.7 2,422.0 15,952.5 2,991.8 798.2 0.0 0.0   Cash and cash equivalent   12,463.5 10,527.3 16,935.5 111,659.6 106,416.6 99,320.1 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   12,445.4 15,499.4 16,947.1 111,660.6 108,791.3 99,197.6 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   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