Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CRÆS 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% 1.7% 1.7%   Bankruptcy risk   3.8% 1.5% 1.0% 0.6% 0.6% 1.0% 7.0% 7.0%   Credit score (0-100)   52 77 87 97 96 85 35 35   Credit rating   BBB A A AA AA A BBB BBB   Credit limit (kDKK)   0.0 11.0 292.1 614.7 818.1 599.6 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   -99.3 -93.1 -40.9 -10.1 -10.2 -113 0.0 0.0   EBITDA   -99.3 -93.1 -40.9 -10.1 -10.2 -113 0.0 0.0   EBIT   -154 -117 -80.8 -47.2 -61.1 -140 0.0 0.0   Pre-tax profit (PTP)   -282.8 631.3 1,017.5 1,760.3 1,991.3 2,704.2 0.0 0.0   Net earnings   -227.4 689.8 1,065.5 1,789.1 1,987.4 2,565.2 0.0 0.0   Pre-tax profit without non-rec. items   -283 631 1,017 1,760 1,991 2,704 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   26.3 2.8 74.2 37.1 126 97.8 0.0 0.0   Shareholders equity total   2,878 3,514 4,635 6,367 8,298 10,804 6,035 6,035   Interest-bearing liabilities   608 1,088 229 0.0 1,441 1,971 0.0 0.0   Balance sheet total (assets)   5,180 6,485 6,834 8,573 11,524 14,086 6,035 6,035   Net Debt   594 1,086 211 -104 -987 -2,515 -6,035 -6,035     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   -99.3 -93.1 -40.9 -10.1 -10.2 -113 0.0 0.0   Gross profit growth   -58.0% 6.2% 56.1% 75.3% -1.5% -999.5% 0.0% 0.0%   Employees   1 0 0 0 1 1 0 0   Employee growth %   0.0% -100.0% 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)   5,180 6,485 6,834 8,573 11,524 14,086 6,035 6,035   Balance sheet change%   10.9% 25.2% 5.4% 25.4% 34.4% 22.2% -57.2% 0.0%   Added value   -99.3 -93.1 -40.9 -10.1 -24.0 -112.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -110 -47 32 -74 38 -56 -98 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 (%)   155.4% 125.2% 197.5% 468.1% 596.8% 124.8% 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 %   -3.8% 13.5% 17.5% 24.3% 22.1% 22.5% 0.0% 0.0%   ROI %   -5.6% 19.4% 24.6% 33.3% 27.6% 25.5% 0.0% 0.0%   ROE %   -7.5% 21.6% 26.2% 32.5% 27.1% 26.9% 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 %   55.6% 54.2% 67.8% 74.3% 72.0% 76.7% 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, %   -598.5% -1,166.5% -516.7% 1,033.5% 9,645.4% 2,234.5% 0.0% 0.0%   Gearing %   21.1% 31.0% 4.9% 0.0% 17.4% 18.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   32.1% 18.1% 22.3% 97.9% 32.5% 10.0% 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   0.3 0.5 0.7 0.8 1.3 1.9 0.0 0.0   Current Ratio   0.3 0.5 0.7 0.8 1.3 1.9 0.0 0.0   Cash and cash equivalent   14.1 2.1 17.4 104.2 2,428.8 4,486.0 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   -1,716.1 -1,456.7 -743.1 -423.2 -678.4 -1,046.7 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   -99 0 0 0 -24 -113 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -99 0 0 0 -10 -113 0 0   EBIT / employee   -154 0 0 0 -61 -140 0 0   Net earnings / employee   -227 0 0 0 1,987 2,565 0 0