Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CARSTEN SACHMANN 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% 3.1% 3.1%   Bankruptcy risk   6.2% 4.0% 4.5% 3.2% 2.8% 2.8% 7.1% 7.1%   Credit score (0-100)   39 51 46 54 59 58 34 34   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   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)  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   -158 -234 -1,188 -392 -257 -117 0.0 0.0   EBITDA   -158 -234 -1,188 -392 -257 -117 0.0 0.0   EBIT   -164 -240 -1,203 -407 -272 -128 0.0 0.0   Pre-tax profit (PTP)   -201.4 -258.7 -1,299.5 -598.3 -541.0 -576.5 0.0 0.0   Net earnings   -157.3 -333.4 -1,296.2 -598.3 -541.0 -576.5 0.0 0.0   Pre-tax profit without non-rec. items   -201 -259 -1,299 -598 -541 -576 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   51.6 45.2 117 102 87.2 76.4 0.0 0.0   Shareholders equity total   12,039 11,652 10,300 9,646 9,105 8,528 8,403 8,403   Interest-bearing liabilities   369 1,219 3,491 5,438 6,233 7,624 0.0 0.0   Balance sheet total (assets)   12,657 12,889 13,806 15,099 15,367 16,167 8,403 8,403   Net Debt   -479 960 3,350 5,178 6,084 7,245 -8,403 -8,403     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   -158 -234 -1,188 -392 -257 -117 0.0 0.0   Gross profit growth   37.4% -48.2% -407.8% 67.0% 34.4% 54.3% 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)   12,657 12,889 13,806 15,099 15,367 16,167 8,403 8,403   Balance sheet change%   1.9% 1.8% 7.1% 9.4% 1.8% 5.2% -48.0% 0.0%   Added value   -157.8 -233.9 -1,187.7 -391.9 -256.9 -117.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -13 -13 57 -30 -30 -22 -76 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 (%)   104.1% 102.7% 101.3% 103.9% 105.9% 109.2% 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 %   -1.3% -1.8% -9.0% -2.8% -1.8% -0.7% 0.0% 0.0%   ROI %   -1.3% -1.8% -9.0% -2.8% -1.8% -0.7% 0.0% 0.0%   ROE %   -1.3% -2.8% -11.8% -6.0% -5.8% -6.5% 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 %   95.1% 90.4% 74.6% 63.9% 59.2% 52.7% 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, %   303.9% -410.3% -282.1% -1,321.4% -2,368.3% -6,166.0% 0.0% 0.0%   Gearing %   3.1% 10.5% 33.9% 56.4% 68.5% 89.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.1% 3.7% 4.4% 4.4% 4.6% 6.8% 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   1.6 0.3 0.1 0.1 0.0 0.1 0.0 0.0   Current Ratio   20.4 10.4 3.9 2.8 2.4 2.1 0.0 0.0   Cash and cash equivalent   848.8 259.7 140.8 260.0 149.0 379.4 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   11,889.9 11,501.4 10,079.3 9,434.4 8,925.8 8,085.7 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