Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AXEL MÅNSSON FRILAND 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.5% 0.5%   Bankruptcy risk   2.2% 1.0% 1.1% 1.4% 1.3% 3.1% 8.1% 8.1%   Credit score (0-100)   68 87 84 77 80 55 30 30   Credit rating   BBB A A A A BBB BB BB   Credit limit (kDKK)   0.4 711.8 490.4 105.3 231.2 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  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   0 0 0 0 0 0 0 0   Gross profit   1,861 4,273 2,058 916 1,505 -63.0 0.0 0.0   EBITDA   1,861 4,273 2,058 916 1,505 -63.0 0.0 0.0   EBIT   1,472 3,873 1,778 669 1,376 -206 0.0 0.0   Pre-tax profit (PTP)   1,515.0 4,011.0 2,005.0 1,423.0 1,699.0 111.0 0.0 0.0   Net earnings   1,181.0 3,129.0 1,564.0 1,110.0 1,473.0 86.0 0.0 0.0   Pre-tax profit without non-rec. items   1,515 4,011 2,005 1,423 1,699 111 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  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   757 420 309 147 74.0 41.0 0.0 0.0   Shareholders equity total   7,356 10,486 12,050 13,160 14,633 14,719 14,594 14,594   Interest-bearing liabilities   1,902 975 1,359 621 248 61.0 0.0 0.0   Balance sheet total (assets)   20,160 16,790 21,576 18,468 21,435 18,309 14,594 14,594   Net Debt   1,902 409 1,359 557 248 -3,205 -14,594 -14,594     See the entire balance sheet 1000.0 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   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   1,861 4,273 2,058 916 1,505 -63.0 0.0 0.0   Gross profit growth   16.8% 129.6% -51.8% -55.5% 64.3% 0.0% 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% -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)   20,160 16,790 21,576 18,468 21,435 18,309 14,594 14,594   Balance sheet change%   67.2% -16.7% 28.5% -14.4% 16.1% -14.6% -20.3% 0.0%   Added value   1,861.0 4,273.0 2,058.0 916.0 1,623.0 -63.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -749 -726 -402 -409 -202 -176 -41 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 -1.0 0.0 0.0   1000.0 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 %   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 (%)   79.1% 90.6% 86.4% 73.0% 91.4% 327.0% 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 %   9.6% 21.8% 10.5% 7.2% 8.6% 0.9% 0.0% 0.0%   ROI %   18.1% 38.6% 16.2% 10.6% 12.0% 1.2% 0.0% 0.0%   ROE %   17.5% 35.1% 13.9% 8.8% 10.6% 0.6% 0.0% 0.0%   1000.0 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 %   36.5% 62.5% 55.8% 71.3% 68.3% 80.4% 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, %   102.2% 9.6% 66.0% 60.8% 16.5% 5,087.3% 0.0% 0.0%   Gearing %   25.9% 9.3% 11.3% 4.7% 1.7% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 0.7% 0.8% 1.3% 5.5% 45.3% 0.0% 0.0%   1000.0 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   1.2 2.0 1.9 2.5 2.2 3.8 0.0 0.0   Current Ratio   1.5 2.6 2.2 3.3 3.0 4.9 0.0 0.0   Cash and cash equivalent   0.0 566.0 0.0 64.0 0.0 3,266.0 0.0 0.0   1000.0 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 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   6,683.0 10,085.0 11,741.0 12,455.0 13,884.0 14,003.0 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  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   0 0 0 0 0 0 0 0   Added value / employee   0 0 10,290 4,580 8,115 -315 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 10,290 4,580 7,525 -315 0 0   EBIT / employee   0 0 8,890 3,345 6,880 -1,030 0 0   Net earnings / employee   0 0 7,820 5,550 7,365 430 0 0