Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kreaværk 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 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 12.8% 12.3% 11.5% 14.4% 19.9% 19.9%   Credit score (0-100)   0 0 17 18 20 15 6 6   Credit rating   N/A N/A BB BB BB BB B B   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 N/A 2020 N/A 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   0.0 0.0 553 1,170 1,472 1,483 0.0 0.0   EBITDA   0.0 0.0 107 126 98.2 26.6 0.0 0.0   EBIT   0.0 0.0 79.9 83.2 40.6 -48.9 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 30.3 60.7 21.0 -55.1 0.0 0.0   Net earnings   0.0 0.0 22.5 46.2 15.5 -43.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 30.3 60.7 21.0 -55.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 174 160 206 130 0.0 0.0   Shareholders equity total   0.0 0.0 92.5 139 153 110 69.8 69.8   Interest-bearing liabilities   0.0 0.0 235 98.6 16.0 2.5 0.0 0.0   Balance sheet total (assets)   0.0 0.0 597 680 871 644 69.8 69.8   Net Debt   0.0 0.0 60.7 -122 -309 -79.8 -69.8 -69.8     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 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   0.0 0.0 553 1,170 1,472 1,483 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 111.7% 25.7% 0.8% -100.0% 0.0%   Employees   0 0 1 3 5 4 0 0   Employee growth %   0.0% 0.0% 0.0% 200.0% 66.7% -20.0% -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)   0 0 597 680 871 644 70 70   Balance sheet change%   0.0% 0.0% 0.0% 14.0% 28.0% -26.0% -89.2% 0.0%   Added value   0.0 0.0 106.7 125.9 83.2 26.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 147 -57 -12 -151 -130 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 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 (%)   0.0% 0.0% 14.5% 7.1% 2.8% -3.3% 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 %   0.0% 0.0% 13.4% 13.0% 5.4% -6.4% 0.0% 0.0%   ROI %   0.0% 0.0% 23.9% 28.5% 19.1% -32.0% 0.0% 0.0%   ROE %   0.0% 0.0% 24.3% 39.9% 10.6% -32.9% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 15.5% 20.4% 17.6% 17.0% 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, %   0.0% 0.0% 56.9% -97.1% -314.7% -300.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 254.2% 71.1% 10.5% 2.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 42.2% 13.5% 36.1% 68.7% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.5 0.5 0.6 0.3 0.0 0.0   Current Ratio   0.0 0.0 1.2 1.0 0.9 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 174.4 220.7 324.9 82.3 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 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   0.0 0.0 64.1 5.5 -35.4 -15.0 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 N/A 2020 N/A 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 0 107 42 17 7 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 107 42 20 7 0 0   EBIT / employee   0 0 80 28 8 -12 0 0   Net earnings / employee   0 0 22 15 3 -11 0 0