Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Chr. Xs Vej 66 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   2.5% 4.8% 2.1% 1.2% 6.1% 2.6% 7.8% 7.8%   Credit score (0-100)   63 44 66 81 37 61 31 31   Credit rating   BBB BBB A A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 2.0 442.0 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -13.0 -20.4 223 3,313 2,651 2,698 0.0 0.0   EBITDA   -13.0 -20.4 223 3,313 2,651 2,698 0.0 0.0   EBIT   3,150 1,380 16,825 4,197 -12,922 -149 0.0 0.0   Pre-tax profit (PTP)   3,150.2 1,370.8 16,661.9 2,992.5 -13,996.7 -898.4 0.0 0.0   Net earnings   2,457.2 1,069.3 12,996.6 2,334.0 -10,917.3 -701.4 0.0 0.0   Pre-tax profit without non-rec. items   3,150 1,371 16,662 2,992 -13,997 -898 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   13,075 24,522 87,656 88,613 73,040 70,192 0.0 0.0   Shareholders equity total   2,418 3,487 16,484 18,818 21,661 20,959 20,909 20,909   Interest-bearing liabilities   9,703 1,605 64,860 64,557 49,258 48,648 0.0 0.0   Balance sheet total (assets)   13,075 24,525 88,653 91,221 75,159 73,110 20,909 20,909   Net Debt   9,703 1,602 64,206 62,121 47,306 45,898 -20,909 -20,909     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -13.0 -20.4 223 3,313 2,651 2,698 0.0 0.0   Gross profit growth   44.3% -57.2% 0.0% 1,385.2% -20.0% 1.8% -100.0% 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)   13,075 24,525 88,653 91,221 75,159 73,110 20,909 20,909   Balance sheet change%   38.9% 87.6% 261.5% 2.9% -17.6% -2.7% -71.4% 0.0%   Added value   3,150.2 1,379.9 16,825.1 4,196.7 -12,922.2 -149.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,739 11,447 63,134 957 -15,573 -2,848 -70,192 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -24,269.9% -6,761.7% 7,543.7% 126.7% -487.5% -5.5% 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 %   28.0% 7.3% 29.7% 4.7% -15.5% -0.1% 0.0% 0.0%   ROI %   28.3% 14.6% 36.4% 4.8% -15.8% -0.1% 0.0% 0.0%   ROE %   41.5% 36.2% 130.2% 13.2% -53.9% -3.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   18.5% 14.2% 18.6% 20.6% 28.8% 28.7% 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, %   -74,750.5% -7,850.3% 28,787.3% 1,875.4% 1,784.6% 1,700.9% 0.0% 0.0%   Gearing %   401.2% 46.0% 393.5% 343.1% 227.4% 232.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.2% 0.5% 1.9% 2.0% 1.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.1 0.1 0.6 0.9 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.1 0.6 0.9 0.0 0.0   Cash and cash equivalent   0.0 3.0 654.5 2,435.6 1,951.4 2,750.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -9,989.3 -20,065.1 -18,110.4 -17,337.1 -1,393.8 -473.6 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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