Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

APEM. HOLDING 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.2% 2.2% 1.3% 2.0% 1.8% 1.9% 7.7% 7.7%   Credit score (0-100)   83 66 79 68 70 70 32 32   Credit rating   A BBB A A A A BB BB   Credit limit (kDKK)   857.2 1.3 519.1 4.8 12.5 5.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -43.4 -154 -72.0 -45.3 -72.5 -104 0.0 0.0   EBITDA   -43.4 1,203 -305 -45.3 -72.5 -104 0.0 0.0   EBIT   -43.4 525 -189 -45.3 115 -104 0.0 0.0   Pre-tax profit (PTP)   2,990.1 1,304.3 4,889.5 -1,375.8 4,208.3 390.9 0.0 0.0   Net earnings   2,731.9 1,019.3 3,801.3 -1,368.4 3,612.6 291.9 0.0 0.0   Pre-tax profit without non-rec. items   2,990 1,304 4,890 -1,376 4,208 391 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   5,721 6,400 4,500 4,500 2,600 2,600 0.0 0.0   Shareholders equity total   32,210 31,229 32,531 29,162 29,575 26,367 24,914 24,914   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   32,397 31,587 33,637 29,463 30,380 26,587 24,914 24,914   Net Debt   -26,071 -24,834 -28,758 -24,458 -27,139 -23,344 -24,914 -24,914     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -43.4 -154 -72.0 -45.3 -72.5 -104 0.0 0.0   Gross profit growth   62.1% -255.8% 53.3% 37.1% -60.0% -43.9% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   32,397 31,587 33,637 29,463 30,380 26,587 24,914 24,914   Balance sheet change%   2.8% -2.5% 6.5% -12.4% 3.1% -12.5% -6.3% 0.0%   Added value   -43.4 524.6 -188.6 -45.3 115.0 -104.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   415 490 -1,900 0 -1,900 0 -2,600 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 -2.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   100.0% -340.1% 261.9% 100.0% -158.6% 100.0% 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 %   9.5% 5.4% 15.3% 1.7% 14.1% 1.6% 0.0% 0.0%   ROI %   9.5% 5.4% 15.6% 1.7% 14.3% 1.6% 0.0% 0.0%   ROE %   8.6% 3.2% 11.9% -4.4% 12.3% 1.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   99.4% 98.9% 96.7% 99.0% 97.4% 99.2% 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, %   60,139.3% -2,063.6% 9,420.9% 53,964.1% 37,428.2% 22,375.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   508.6 340.9 34.0 579.2 44.5 711.7 0.0 0.0   Current Ratio   508.6 340.9 34.0 579.2 44.5 711.7 0.0 0.0   Cash and cash equivalent   26,071.0 24,833.8 28,758.3 24,457.6 27,138.8 23,344.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   9,726.4 7,282.1 4,150.4 7,279.1 8,319.4 6,038.0 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 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