Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Crescendo Invest A/S 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 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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   13.8% 4.6% 2.6% 3.2% 4.8% 6.7% 16.5% 16.5%   Credit score (0-100)   17 47 61 54 44 35 11 11   Credit rating   BB 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   0 0 0 0 0 0 0 0   Gross profit   11,692 14,652 15,432 24,575 11,088 12,196 0.0 0.0   EBITDA   10,190 13,001 13,118 21,774 9,035 10,504 0.0 0.0   EBIT   10,190 12,982 13,089 21,735 9,014 10,494 0.0 0.0   Pre-tax profit (PTP)   10,219.7 12,206.3 12,578.6 22,608.6 11,586.2 12,147.3 0.0 0.0   Net earnings   7,968.1 9,518.5 9,803.8 17,622.6 9,033.6 9,474.7 0.0 0.0   Pre-tax profit without non-rec. items   10,220 12,206 12,579 22,609 11,586 12,147 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   0.0 66.5 69.2 30.4 9.7 0.0 0.0 0.0   Shareholders equity total   8,968 13,487 17,290 24,109 13,143 10,617 117 117   Interest-bearing liabilities   159 2.6 14.5 56,979 0.0 0.0 0.0 0.0   Balance sheet total (assets)   12,789 19,544 26,528 88,926 16,337 13,989 117 117   Net Debt   -997 -5,883 -4,504 51,149 -2,276 -4,647 -117 -117     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   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   11,692 14,652 15,432 24,575 11,088 12,196 0.0 0.0   Gross profit growth   84.2% 25.3% 5.3% 59.3% -54.9% 10.0% -100.0% 0.0%   Employees   0 1 2 2 1 1 0 0   Employee growth %   -100.0% 0.0% 100.0% 0.0% -50.0% 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)   12,789 19,544 26,528 88,926 16,337 13,989 117 117   Balance sheet change%   -40.9% 52.8% 35.7% 235.2% -81.6% -14.4% -99.2% 0.0%   Added value   10,190.1 13,000.7 13,118.0 21,774.1 9,052.8 10,503.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 48 -26 -78 -41 -19 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 %   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 (%)   87.2% 88.6% 84.8% 88.4% 81.3% 86.0% 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 %   59.5% 81.2% 60.1% 40.0% 22.8% 80.8% 0.0% 0.0%   ROI %   142.6% 116.1% 90.0% 46.9% 25.5% 102.0% 0.0% 0.0%   ROE %   112.5% 84.8% 63.7% 85.1% 48.5% 79.8% 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 %   70.1% 69.0% 65.2% 27.1% 80.4% 75.9% 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, %   -9.8% -45.3% -34.3% 234.9% -25.2% -44.2% 0.0% 0.0%   Gearing %   1.8% 0.0% 0.1% 236.3% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   28.7% 1,137.8% 14,893.3% 1.7% 1.5% 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   8.1 5.8 4.1 1.5 27.7 29.7 0.0 0.0   Current Ratio   8.1 5.8 4.1 1.5 27.7 29.7 0.0 0.0   Cash and cash equivalent   1,155.3 5,886.0 4,518.6 5,829.9 2,276.5 4,646.6 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 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   11,219.7 16,073.8 19,923.2 28,997.1 15,705.0 13,484.9 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 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   0 0 0 0 0 0 0 0   Added value / employee   0 13,001 6,559 10,887 9,053 10,504 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 13,001 6,559 10,887 9,035 10,504 0 0   EBIT / employee   0 12,982 6,544 10,868 9,014 10,494 0 0   Net earnings / employee   0 9,518 4,902 8,811 9,034 9,475 0 0