Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AROS GROUP 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   4.7% 6.2% 5.1% 4.9% 5.1% 5.7% 18.4% 18.4%   Credit score (0-100)   47 38 42 44 42 40 8 8   Credit rating   BBB BBB BBB BBB BBB BBB 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)  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   159 143 147 148 148 188 0.0 0.0   EBITDA   152 143 147 148 148 188 0.0 0.0   EBIT   152 138 141 143 143 183 0.0 0.0   Pre-tax profit (PTP)   110.8 95.0 101.0 98.0 39.0 68.2 0.0 0.0   Net earnings   84.1 73.0 78.0 89.0 30.0 53.2 0.0 0.0   Pre-tax profit without non-rec. items   111 95.0 101 98.0 39.0 68.2 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   3,060 3,055 3,049 3,044 3,039 3,033 0.0 0.0   Shareholders equity total   522 542 620 708 738 792 0.0 0.0   Interest-bearing liabilities   2,549 2,460 2,421 2,351 2,272 2,225 0.0 0.0   Balance sheet total (assets)   3,124 3,055 3,120 3,141 3,078 3,087 0.0 0.0   Net Debt   2,549 2,460 2,421 2,315 2,272 2,225 0.0 0.0     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   159 143 147 148 148 188 0.0 0.0   Gross profit growth   29.0% -10.3% 2.8% 0.7% 0.0% 27.2% -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)   3,124 3,055 3,120 3,141 3,078 3,087 0 0   Balance sheet change%   -0.7% -2.2% 2.1% 0.7% -2.0% 0.3% -100.0% 0.0%   Added value   151.6 143.0 147.0 148.0 148.0 188.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6 -10 -12 -10 -10 -12 -3,033 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   95.1% 96.5% 95.9% 96.6% 96.6% 97.0% 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 %   4.8% 3.1% 3.3% 3.1% 1.3% 5.9% 0.0% 0.0%   ROI %   4.9% 3.1% 3.3% 3.2% 1.3% 6.0% 0.0% 0.0%   ROE %   17.5% 13.7% 13.4% 13.4% 4.1% 7.0% 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 %   16.7% 17.7% 19.9% 22.5% 24.0% 25.6% 0.0% 0.0%   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, %   1,681.6% 1,720.3% 1,646.9% 1,564.2% 1,535.1% 1,181.4% 0.0% 0.0%   Gearing %   488.2% 453.9% 390.5% 332.1% 307.9% 281.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 0.0% 0.0% 0.0% 0.0% 5.1% 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   0.5 0.0 1.3 1.8 3.9 3.3 0.0 0.0   Current Ratio   0.5 0.0 1.3 1.8 3.9 3.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 36.0 0.0 0.2 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   -72.3 -2,460.0 18.0 44.0 29.0 37.6 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   0 143 147 148 148 188 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 143 147 148 148 188 0 0   EBIT / employee   0 138 141 143 143 183 0 0   Net earnings / employee   0 73 78 89 30 53 0 0