Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NIC. CHRISTIANSEN INVEST A/S 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   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 1.5% 2.4%   Bankruptcy risk   0.8% 0.9% 3.8% 2.6% 1.3% 1.0% 7.7% 6.9%   Credit score (0-100)   92 90 51 60 80 85 32 35   Credit rating   AA A BBB BBB A A BB BBB   Credit limit (kDKK)   10,248.9 9,301.4 0.0 0.2 1,893.3 8,373.2 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   412 307 111 182 -72.0 -63.0 0.0 0.0   EBITDA   -323 -428 -437 -118 -372 -363 0.0 0.0   EBIT   -323 -428 -437 -118 -372 -363 0.0 0.0   Pre-tax profit (PTP)   8,220.0 6,264.0 -38,786.0 -10,817.0 38,455.0 22,110.0 0.0 0.0   Net earnings   8,635.0 6,716.0 -38,309.0 -10,405.0 39,028.0 22,976.0 0.0 0.0   Pre-tax profit without non-rec. items   8,220 6,264 -38,786 -10,817 38,455 22,110 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   125,984 132,321 96,200 85,936 127,116 144,959 29,064 29,064   Interest-bearing liabilities   36,796 35,537 35,262 33,953 35,298 53,914 0.0 0.0   Balance sheet total (assets)   205,426 211,591 177,120 167,114 211,075 233,688 29,064 29,064   Net Debt   36,716 35,506 35,262 33,953 35,298 53,914 -29,064 -29,064     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   412 307 111 182 -72.0 -63.0 0.0 0.0   Gross profit growth   -40.1% -25.5% -63.8% 64.0% 0.0% 12.5% 0.0% 0.0%   Employees   0 1 1 1 1 1 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)   205,426 211,591 177,120 167,114 211,075 233,688 29,064 29,064   Balance sheet change%   0.6% 3.0% -16.3% -5.6% 26.3% 10.7% -87.6% 0.0%   Added value   -323.0 -428.0 -437.0 -118.0 -372.0 -363.0 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 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   -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 (%)   -78.4% -139.4% -393.7% -64.8% 516.7% 576.2% 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 %   5.2% 4.2% -18.7% -4.8% 21.9% 11.9% 0.0% 0.0%   ROI %   6.1% 4.8% -22.0% -5.8% 27.9% 14.7% 0.0% 0.0%   ROE %   7.1% 5.2% -33.5% -11.4% 36.6% 16.9% 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 %   61.3% 62.5% 54.3% 51.4% 60.2% 62.0% 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, %   -11,367.2% -8,295.8% -8,069.1% -28,773.7% -9,488.7% -14,852.3% 0.0% 0.0%   Gearing %   29.2% 26.9% 36.7% 39.5% 27.8% 37.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.5% 6.6% 7.1% 7.4% 8.8% 9.9% 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   0.4 0.4 0.4 0.4 0.4 0.4 0.0 0.0   Current Ratio   0.4 0.4 0.4 0.4 0.4 0.4 0.0 0.0   Cash and cash equivalent   80.0 31.0 0.0 0.0 0.0 0.0 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)   442.0 177.8 72.7 160.8 253.5 295.5 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   -38,283.0 -38,633.0 -39,604.0 -38,503.0 -39,684.0 -50,839.0 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  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 -428 -437 -118 -372 -363 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -428 -437 -118 -372 -363 0 0   EBIT / employee   0 -428 -437 -118 -372 -363 0 0   Net earnings / employee   0 6,716 -38,309 -10,405 39,028 22,976 0 0