Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AK Engineering 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  2019 N/A 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Bankruptcy risk for industry   1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4%   Bankruptcy risk   0.0% 3.2% 2.6% 2.2% 2.1% 1.9% 16.7% 16.7%   Credit score (0-100)   0 55 60 65 66 70 10 10   Credit rating   N/A BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 607 840 1,011 873 892 0.0 0.0   EBITDA   0.0 460 403 550 345 237 0.0 0.0   EBIT   0.0 427 342 489 287 189 0.0 0.0   Pre-tax profit (PTP)   0.0 428.8 344.6 490.0 291.7 184.5 0.0 0.0   Net earnings   0.0 334.3 268.8 382.2 227.5 143.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 429 345 490 292 185 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Tangible assets total   0.0 234 174 113 94.1 252 0.0 0.0   Shareholders equity total   0.0 385 319 436 279 197 147 147   Interest-bearing liabilities   0.0 0.0 0.0 0.0 78.0 491 0.0 0.0   Balance sheet total (assets)   0.0 715 671 811 709 888 147 147   Net Debt   0.0 -300 -223 -480 -369 79.7 -147 -147     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e 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   0.0 607 840 1,011 873 892 0.0 0.0   Gross profit growth   -100.0% 0.0% 38.5% 20.3% -13.6% 2.1% -100.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   -100.0% 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)   0 715 671 811 709 888 147 147   Balance sheet change%   -100.0% 0.0% -6.2% 21.0% -12.6% 25.3% -83.4% 0.0%   Added value   0.0 459.6 402.7 550.1 347.8 236.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -99 202 -122 -122 -77 110 -252 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e 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% 70.4% 40.7% 48.4% 32.9% 21.2% 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 %   0.0% 60.3% 50.0% 66.6% 38.5% 23.7% 0.0% 0.0%   ROI %   0.0% 109.8% 96.8% 129.8% 73.9% 36.0% 0.0% 0.0%   ROE %   0.0% 86.8% 76.3% 101.2% 63.6% 60.3% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Equity ratio %   0.0% 53.9% 47.6% 53.8% 39.3% 22.2% 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% -65.3% -55.3% -87.2% -106.8% 33.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 28.0% 248.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 3.1% 1.6% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Quick Ratio   0.0 2.0 1.8 2.7 1.7 1.0 0.0 0.0   Current Ratio   0.0 2.0 1.8 2.7 1.7 1.0 0.0 0.0   Cash and cash equivalent   0.0 299.9 222.6 479.8 446.6 411.6 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e 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   0.0 244.8 228.3 436.4 253.2 -18.5 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  2019 N/A 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 460 403 550 348 237 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 460 403 550 345 237 0 0   EBIT / employee   0 427 342 489 287 189 0 0   Net earnings / employee   0 334 269 382 227 144 0 0