Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CRYSBERG HOLDING ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e 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% 0.0% 0.0% 0.0% 0.0% 5.2% 5.1%   Credit score (0-100)   0 0 0 0 0 0 43 46   Credit rating   N/A N/A N/A N/A N/A N/A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 2,396.2 3,087.6 3,325.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 16,847 17,673 22,153 0.0 0.0   EBITDA   0.0 0.0 0.0 6,666 6,877 9,090 0.0 0.0   EBIT   0.0 0.0 0.0 6,666 6,877 9,090 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 5,798.4 6,058.2 8,413.1 0.0 0.0   Net earnings   0.0 0.0 0.0 4,343.7 4,631.9 6,825.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 5,798 6,058 8,413 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e N/A Tangible assets total   0.0 0.0 0.0 26,329 26,277 26,361 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 16,935 21,682 24,103 9,947 9,947   Interest-bearing liabilities   0.0 0.0 0.0 17,734 12,175 12,847 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 48,356 46,090 51,061 9,947 9,947   Net Debt   0.0 0.0 0.0 16,757 7,501 12,026 -9,104 -9,104     See the entire balance sheet 1000.0 Volume  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e 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 0.0 16,847 17,673 22,153 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 4.9% 25.4% -100.0% 0.0%   Employees   0 0 0 47 45 44 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -4.3% -2.2% -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 0 48,356 46,090 51,061 9,947 9,947   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -4.7% 10.8% -80.5% 0.0%   Added value   0.0 0.0 0.0 6,666.4 6,877.3 9,089.6 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 0 18,504 8,696 -341 -17,019 -8,996   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 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e 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% 0.0% 39.6% 38.9% 41.0% 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 %   0.0% 0.0% 0.0% 14.0% 14.7% 18.9% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 17.2% 17.7% 22.6% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 25.6% 24.0% 29.8% 0.0% 0.0%   1000.0 Solidity  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e N/A Equity ratio %   0.0% 0.0% 0.0% 35.0% 47.0% 47.3% 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, %   0.0% 0.0% 0.0% 251.4% 109.1% 132.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 104.7% 56.2% 53.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 10.8% 5.9% 6.3% 0.0% 0.0%   1000.0 Liquidity  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e N/A Quick Ratio   0.0 0.0 0.0 0.8 1.4 0.9 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.4 2.3 1.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 977.0 4,673.8 820.9 0.0 0.0   1000.0 Capital use efficiency  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e 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 0.0 6,478.3 10,688.5 11,259.1 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  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 142 153 207 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 142 153 207 0 0   EBIT / employee   0 0 0 142 153 207 0 0   Net earnings / employee   0 0 0 92 103 155 0 0