Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ABB A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 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   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   1.4% 1.2% 1.4% 0.8% 0.8% 0.9% 7.3% 7.3%   Credit score (0-100)   80 83 78 91 91 87 33 33   Credit rating   A A A AA AA A BBB BBB   Credit limit (mDKK)   2.5 7.6 2.1 25.9 26.8 25.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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   1,765 1,758 1,548 1,656 1,913 2,214 2,214 2,214   Gross profit   370 378 334 347 372 424 0.0 0.0   EBITDA   76.0 71.0 43.0 63.0 66.5 78.1 0.0 0.0   EBIT   76.0 71.0 43.0 60.6 64.3 74.4 0.0 0.0   Pre-tax profit (PTP)   57.0 53.0 28.0 58.4 31.7 75.4 0.0 0.0   Net earnings   57.0 53.0 28.0 47.8 62.1 59.0 0.0 0.0   Pre-tax profit without non-rec. items   76.0 71.0 43.0 58.4 57.2 75.4 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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 7.9 18.2 24.6 0.0 0.0   Shareholders equity total   218 267 187 205 220 215 57.0 57.0   Interest-bearing liabilities   0.0 0.0 0.0 169 242 227 0.0 0.0   Balance sheet total (assets)   613 647 553 591 727 722 57.0 57.0   Net Debt   0.0 0.0 0.0 152 232 159 -57.0 -57.0     See the entire balance sheet 1.0 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   1,765 1,758 1,548 1,656 1,913 2,214 2,214 2,214   Net sales growth   6.3% -0.4% -11.9% 7.0% 15.5% 15.7% 0.0% 0.0%   Gross profit   370 378 334 347 372 424 0.0 0.0   Gross profit growth   4.9% 2.2% -11.6% 3.9% 7.3% 13.8% -100.0% 0.0%   Employees   406 393 372 364 370 396 0 0   Employee growth %   -3.8% -3.2% -5.3% -2.2% 1.6% 7.0% -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)   613 647 553 591 727 722 57 57   Balance sheet change%   -28.6% 5.5% -14.5% 6.9% 23.1% -0.7% -92.1% 0.0%   Added value   76.0 71.0 43.0 63.0 66.7 78.1 0.0 0.0   Added value %   4.3% 4.0% 2.8% 3.8% 3.5% 3.5% 0.0% 0.0%   Investments   -11 0 0 6 8 3 -25 0   Net sales trend   1.0 -1.0 -2.0 1.0 2.0 3.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1.0 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 %   4.3% 4.0% 2.8% 3.8% 3.5% 3.5% 0.0% 0.0%   EBIT %   4.3% 4.0% 2.8% 3.7% 3.4% 3.4% 0.0% 0.0%   EBIT to gross profit (%)   20.5% 18.8% 12.9% 17.5% 17.3% 17.6% 0.0% 0.0%   Net Earnings %   3.2% 3.0% 1.8% 2.9% 3.2% 2.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   3.2% 3.0% 1.8% 3.0% 3.4% 2.8% 0.0% 0.0%   Pre tax profit less extraordinaries %   4.3% 4.0% 2.8% 3.5% 3.0% 3.4% 0.0% 0.0%   ROA %   10.3% 11.3% 7.2% 10.6% 9.8% 10.9% 0.0% 0.0%   ROI %   16.3% 24.8% 15.9% 19.2% 14.1% 15.2% 0.0% 0.0%   ROE %   27.0% 21.9% 12.3% 24.4% 29.2% 27.1% 0.0% 0.0%   1.0 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 %   19.0% 22.4% 18.1% 35.3% 31.3% 30.6% 100.0% 100.0%   Relative indebtedness %   20.2% 18.8% 21.3% 21.6% 24.4% 18.7% 0.0% 0.0%   Relative net indebtedness %   20.2% 18.8% 21.3% 20.6% 23.9% 15.7% -2.6% -2.6%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 241.3% 348.3% 203.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 82.4% 109.9% 105.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 2.8% 3.5% 1.5% 0.0% 0.0%   1.0 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   1.7 1.9 1.6 0.0 0.0 0.0 0.0 0.0   Current Ratio   1.7 1.9 1.6 0.2 0.2 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 16.6 9.9 68.5 0.0 0.0   1.0 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 88.7 91.3 73.5 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 15.8 16.2 8.1 0.0 0.0   Current assets / Net sales %   33.8% 35.8% 34.7% 5.8% 5.6% 4.4% 2.6% 2.6%   Net working capital   239.0 300.0 208.0 -270.5 -360.2 -317.5 0.0 0.0   Net working capital %   13.5% 17.1% 13.4% -16.3% -18.8% -14.3% 0.0% 0.0%   1.0 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   4 4 4 5 5 6 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0