Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FAM. CARSTENSENS TEHANDEL 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  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   3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5%   Bankruptcy risk   15.5% 6.6% 6.6% 5.4% 4.8% 2.5% 9.4% 9.4%   Credit score (0-100)   13 36 35 41 44 62 26 26   Credit rating   BB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 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)  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   2,609 3,268 3,579 3,488 3,439 3,747 0.0 0.0   EBITDA   540 1,024 1,750 1,014 766 1,559 0.0 0.0   EBIT   393 939 1,704 968 766 1,559 0.0 0.0   Pre-tax profit (PTP)   290.5 869.6 1,639.8 902.2 661.0 1,451.2 0.0 0.0   Net earnings   290.5 799.7 1,278.6 696.9 510.0 1,127.0 0.0 0.0   Pre-tax profit without non-rec. items   291 870 1,640 902 661 1,451 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   177 92.0 46.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -1,509 -709 569 1,266 1,776 2,904 2,404 2,404   Interest-bearing liabilities   0.0 0.0 0.0 0.0 2.0 26.6 0.0 0.0   Balance sheet total (assets)   4,642 6,543 4,380 4,748 5,533 6,636 2,404 2,404   Net Debt   -2,297 -4,575 -2,158 -2,568 -3,502 -4,290 -2,404 -2,404     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   2,609 3,268 3,579 3,488 3,439 3,747 0.0 0.0   Gross profit growth   -14.6% 25.2% 9.5% -2.5% -1.4% 9.0% -100.0% 0.0%   Employees   0 0 0 0 7 6 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -14.3% -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)   4,642 6,543 4,380 4,748 5,533 6,636 2,404 2,404   Balance sheet change%   7.0% 40.9% -33.1% 8.4% 16.5% 19.9% -63.8% 0.0%   Added value   540.3 1,024.0 1,749.9 1,014.2 812.0 1,559.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -295 -170 -92 -92 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  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 (%)   15.1% 28.7% 47.6% 27.8% 22.3% 41.6% 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 %   6.4% 14.0% 29.6% 21.2% 15.1% 25.9% 0.0% 0.0%   ROI %   0.0% 0.0% 604.6% 105.5% 50.9% 66.9% 0.0% 0.0%   ROE %   6.5% 14.3% 36.0% 75.9% 33.5% 48.2% 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 %   -24.5% -9.8% 13.0% 26.7% 32.1% 43.8% 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, %   -425.1% -446.8% -123.3% -253.2% -457.2% -275.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.1% 0.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 11,300.0% 872.2% 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   0.5 0.7 0.7 0.9 1.1 1.4 0.0 0.0   Current Ratio   0.7 0.9 1.1 1.3 1.4 1.7 0.0 0.0   Cash and cash equivalent   2,296.6 4,575.2 2,158.3 2,568.0 3,504.0 4,316.3 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   -1,865.8 -981.4 342.0 1,083.6 1,593.0 2,721.0 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 0 116 260 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 109 260 0 0   EBIT / employee   0 0 0 0 109 260 0 0   Net earnings / employee   0 0 0 0 73 188 0 0