Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CSR-Direct 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2%   Bankruptcy risk   7.0% 22.1% 14.2% 24.2% 16.7% 14.1% 17.9% 15.0%   Credit score (0-100)   37 5 16 4 10 14 8 13   Credit rating   BBB B BB B BB BB B 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   851 239 496 304 246 341 0.0 0.0   EBITDA   324 -80.1 0.3 -76.9 31.6 135 0.0 0.0   EBIT   324 -80.1 0.3 -76.9 31.6 135 0.0 0.0   Pre-tax profit (PTP)   321.3 -84.5 -2.1 -76.9 26.8 133.1 0.0 0.0   Net earnings   249.5 -84.5 -2.1 -76.9 26.8 129.8 0.0 0.0   Pre-tax profit without non-rec. items   321 -84.5 -2.1 -76.9 26.8 133 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   357 272 270 193 220 350 300 300   Interest-bearing liabilities   1.3 2.6 0.1 0.3 0.3 0.0 0.0 0.0   Balance sheet total (assets)   574 362 575 266 312 436 300 300   Net Debt   -563 -349 -553 -251 -301 -436 -300 -300     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   851 239 496 304 246 341 0.0 0.0   Gross profit growth   0.0% -71.9% 107.9% -38.8% -19.1% 38.6% -100.0% 0.0%   Employees   1 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)   574 362 575 266 312 436 300 300   Balance sheet change%   0.0% -36.9% 58.8% -53.8% 17.4% 39.8% -31.2% 0.0%   Added value   324.1 -80.1 0.3 -76.9 31.6 135.1 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   1.0 -1.0 1.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   38.1% -33.5% 0.1% -25.3% 12.8% 39.6% 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 %   56.6% -17.1% 0.1% -18.3% 11.0% 36.1% 0.0% 0.0%   ROI %   90.7% -25.3% 0.1% -33.1% 15.3% 47.4% 0.0% 0.0%   ROE %   69.9% -26.9% -0.8% -33.2% 13.0% 45.5% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   62.1% 75.2% 47.0% 72.8% 70.6% 80.3% 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, %   -173.8% 436.2% -193,911.9% 326.8% -954.1% -322.6% 0.0% 0.0%   Gearing %   0.4% 0.9% 0.0% 0.1% 0.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   540.7% 225.8% 177.4% 50.4% 1,755.5% 1,429.4% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   2.6 4.0 1.9 3.7 3.4 5.1 0.0 0.0   Current Ratio   2.6 4.0 1.9 3.7 3.4 5.1 0.0 0.0   Cash and cash equivalent   564.8 352.1 552.8 251.5 301.7 435.8 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   356.8 272.3 270.2 193.3 220.1 349.8 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   324 -80 0 -77 32 135 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   324 -80 0 -77 32 135 0 0   EBIT / employee   324 -80 0 -77 32 135 0 0   Net earnings / employee   249 -85 -2 -77 27 130 0 0