Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DanCrew 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% 0.9% 0.9%   Bankruptcy risk   10.1% 5.3% 8.4% 11.0% 6.4% 7.7% 16.4% 16.1%   Credit score (0-100)   26 43 29 21 36 31 11 11   Credit rating   BB BBB BB BB BBB BB 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)  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   722 1,221 566 1,205 911 433 0.0 0.0   EBITDA   -130 313 -134 160 46.1 38.2 0.0 0.0   EBIT   -136 310 -148 106 30.8 -8.9 0.0 0.0   Pre-tax profit (PTP)   -139.5 296.3 -155.8 100.9 24.2 -13.6 0.0 0.0   Net earnings   -110.2 228.7 -121.9 77.5 16.9 -12.1 0.0 0.0   Pre-tax profit without non-rec. items   -139 296 -156 101 24.2 -13.6 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   10.8 7.9 5.1 2.3 38.9 26.0 0.0 0.0   Shareholders equity total   -49.5 179 57.3 34.8 51.7 39.6 -10.4 -10.4   Interest-bearing liabilities   179 305 38.6 90.1 68.8 55.3 10.4 10.4   Balance sheet total (assets)   252 775 467 379 377 205 0.0 0.0   Net Debt   128 -12.7 -235 29.0 -102 -35.7 10.4 10.4     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   722 1,221 566 1,205 911 433 0.0 0.0   Gross profit growth   41.4% 69.0% -53.6% 112.8% -24.4% -52.5% -100.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   75.0% -20.0% -28.6% 0.0% 0.0% -25.0% -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)   252 775 467 379 377 205 0 0   Balance sheet change%   -19.5% 207.5% -39.8% -18.7% -0.5% -45.8% -100.0% 0.0%   Added value   -129.6 313.3 -134.1 160.0 85.3 38.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -9 -6 -16 -57 21 -60 -26 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 1.0 2.0 -1.0 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 (%)   -18.8% 25.4% -26.1% 8.8% 3.4% -2.0% 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 %   -44.3% 58.5% -23.5% 25.2% 8.1% -3.0% 0.0% 0.0%   ROI %   -68.5% 94.8% -50.1% 96.5% 25.1% -8.2% 0.0% 0.0%   ROE %   -60.8% 106.1% -103.1% 168.3% 39.1% -26.5% 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 %   -16.4% 23.1% 12.3% 9.2% 13.7% 19.3% -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, %   -99.1% -4.1% 175.0% 18.1% -221.8% -93.4% 0.0% 0.0%   Gearing %   -360.8% 170.1% 67.3% 259.2% 133.2% 139.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 7.6% 5.9% 8.8% 8.3% 7.6% 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   0.8 1.3 1.1 1.1 1.0 1.1 0.0 0.0   Current Ratio   0.8 1.3 1.1 1.1 1.0 1.1 0.0 0.0   Cash and cash equivalent   50.3 317.4 273.2 61.1 171.1 91.0 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   -70.8 173.0 52.2 32.4 12.7 13.6 -5.2 -5.2   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   -74 224 -134 160 85 51 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -74 224 -134 160 46 51 0 0   EBIT / employee   -78 222 -148 106 31 -12 0 0   Net earnings / employee   -63 163 -122 77 17 -16 0 0