Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CRUISE2GO 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   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   7.7% 6.1% 3.1% 3.5% 3.5% 3.2% 16.3% 16.3%   Credit score (0-100)   33 38 54 53 52 56 11 11   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   783 567 990 1,942 1,239 4,335 0.0 0.0   EBITDA   86.2 -94.7 407 759 197 2,921 0.0 0.0   EBIT   76.2 -94.7 407 759 197 2,921 0.0 0.0   Pre-tax profit (PTP)   193.1 -320.7 450.9 625.0 199.8 2,938.4 0.0 0.0   Net earnings   148.9 -250.2 351.3 521.6 152.7 2,289.4 0.0 0.0   Pre-tax profit without non-rec. items   193 -321 451 625 200 2,938 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,543 1,293 1,645 2,110 2,262 3,552 0.0 0.0   Interest-bearing liabilities   201 172 111 13.6 14.1 1,076 0.0 0.0   Balance sheet total (assets)   5,258 1,771 2,376 2,489 3,745 8,612 0.0 0.0   Net Debt   -1,117 -904 -1,894 -2,170 -3,292 -4,403 0.0 0.0     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   783 567 990 1,942 1,239 4,335 0.0 0.0   Gross profit growth   0.0% -27.7% 74.7% 96.2% -36.2% 250.0% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   5,258 1,771 2,376 2,489 3,745 8,612 0 0   Balance sheet change%   -24.6% -66.3% 34.1% 4.8% 50.4% 130.0% -100.0% 0.0%   Added value   86.2 -94.7 407.3 758.7 196.9 2,921.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -20 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   1.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   9.7% -16.7% 41.1% 39.1% 15.9% 67.4% 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 %   2.7% -2.7% 22.6% 31.3% 8.1% 48.0% 0.0% 0.0%   ROI %   9.9% -5.9% 29.2% 39.2% 11.4% 78.7% 0.0% 0.0%   ROE %   10.1% -17.6% 23.9% 27.8% 7.0% 78.8% 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 %   56.2% 83.6% 77.1% 89.1% 62.7% 62.1% 0.0% 0.0%   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, %   -1,296.5% 954.8% -464.9% -286.0% -1,671.9% -150.7% 0.0% 0.0%   Gearing %   13.0% 13.3% 6.7% 0.6% 0.6% 30.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -13.6% 121.1% 13.3% 217.7% 371.9% 5.5% 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   4.3 6.8 4.8 9.5 2.8 5.6 0.0 0.0   Current Ratio   1.4 3.6 3.2 6.5 2.5 1.9 0.0 0.0   Cash and cash equivalent   1,318.1 1,076.9 2,004.6 2,183.3 3,305.8 5,479.2 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   1,522.0 1,260.3 1,611.6 2,076.6 2,239.4 4,165.3 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   43 -47 204 379 98 1,461 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   43 -47 204 379 98 1,461 0 0   EBIT / employee   38 -47 204 379 98 1,461 0 0   Net earnings / employee   74 -125 176 261 76 1,145 0 0