Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ASBA CONSULTING ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/10 2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.9%   Bankruptcy risk   25.3% 6.3% 6.0% 9.1% 17.5% 7.9% 18.4% 12.0%   Credit score (0-100)   4 39 40 27 8 30 7 4   Credit rating   C BB BB B B B 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)  2017 2017/10 2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   502 298 326 151 -86.0 133 0.0 0.0   EBITDA   111 -104 -107 -205 -154 88.1 0.0 0.0   EBIT   33.0 -135 -139 -305 -166 88.1 0.0 0.0   Pre-tax profit (PTP)   32.0 -165.2 -138.6 -304.8 -166.7 88.0 0.0 0.0   Net earnings   29.0 -165.2 -138.6 -304.8 -166.7 88.0 0.0 0.0   Pre-tax profit without non-rec. items   32.0 -165 -139 -305 -167 88.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/10 2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023e N/A 2024e N/A Tangible assets total   0.1 75.1 43.9 12.7 0.0 0.0 0.0 0.0   Shareholders equity total   1.1 787 649 344 177 185 60.2 60.2   Interest-bearing liabilities   0.0 29.4 0.4 0.4 2.6 9.6 0.0 0.0   Balance sheet total (assets)   1.1 873 698 381 193 214 60.2 60.2   Net Debt   -1.0 -576 -355 -203 -17.3 -47.2 -60.2 -60.2     See the entire balance sheet 1000.0 Volume  2017 2017/10 2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023e N/A 2024e 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   502 298 326 151 -86.0 133 0.0 0.0   Gross profit growth   27.7% -40.6% 9.4% -53.6% 0.0% 0.0% -100.0% 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)   1 873 698 381 193 214 60 60   Balance sheet change%   0.4% 76,858.2% -20.1% -45.3% -49.3% 11.0% -71.9% 0.0%   Added value   33.0 -134.9 -138.6 -304.8 -166.3 88.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -78 44 -62 -131 -25 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 -2.0 -3.0 -4.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/10 2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023e N/A 2024e 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 (%)   6.6% -45.3% -42.5% -201.6% 193.4% 66.1% 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 %   3,002.2% -30.8% -17.6% -56.5% -57.9% 43.3% 0.0% 0.0%   ROI %   3,259.8% -33.0% -18.9% -61.4% -63.5% 47.1% 0.0% 0.0%   ROE %   2,780.4% -41.9% -19.3% -61.4% -64.0% 48.6% 0.0% 0.0%   1000.0 Solidity  2017 2017/10 2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023e N/A 2024e N/A Equity ratio %   93.2% 90.1% 93.0% 90.2% 91.7% 86.3% 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, %   -0.9% 555.8% 330.4% 98.8% 11.3% -53.5% 0.0% 0.0%   Gearing %   0.0% 3.7% 0.1% 0.1% 1.5% 5.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 206.5% 0.2% 4.5% 23.9% 4.5% 0.0% 0.0%   1000.0 Liquidity  2017 2017/10 2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023e N/A 2024e N/A Quick Ratio   13.7 9.3 11.3 7.2 5.8 3.9 0.0 0.0   Current Ratio   13.7 9.3 11.3 7.2 5.8 3.9 0.0 0.0   Cash and cash equivalent   1.0 605.7 355.3 202.9 20.0 56.7 0.0 0.0   1000.0 Capital use efficiency  2017 2017/10 2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023e N/A 2024e 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   1.0 712.2 505.3 231.7 77.7 85.7 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  2017 2017/10 2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -135 -139 -305 -166 88 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -104 -107 -205 -154 88 0 0   EBIT / employee   0 -135 -139 -305 -166 88 0 0   Net earnings / employee   0 -165 -139 -305 -167 88 0 0