Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Åhuset I 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 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.0% 4.1% 4.2% 2.1% 1.2% 1.1% 7.8% 7.8%   Credit score (0-100)   0 49 47 67 80 85 31 31   Credit rating   N/A BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 2.1 1,079.6 2,139.5 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 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 -15.0 -28.5 1,419 4,689 6,253 0.0 0.0   EBITDA   0.0 -15.0 -28.5 1,419 4,689 6,253 0.0 0.0   EBIT   0.0 -15.0 -28.5 20,701 4,757 6,263 0.0 0.0   Pre-tax profit (PTP)   0.0 -15.3 -28.5 19,497.6 718.8 856.6 0.0 0.0   Net earnings   0.0 -12.3 -22.2 15,208.1 560.5 676.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -15.3 -28.5 19,498 719 857 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 14,825 78,650 160,832 160,900 160,910 0.0 0.0   Shareholders equity total   0.0 27.7 5.5 15,214 46,504 47,181 46,181 46,181   Interest-bearing liabilities   0.0 4,084 80,035 138,613 107,816 107,226 0.0 0.0   Balance sheet total (assets)   0.0 14,865 125,305 161,451 162,113 162,489 46,181 46,181   Net Debt   0.0 4,046 66,044 138,528 106,959 106,106 -46,181 -46,181     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 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 -15.0 -28.5 1,419 4,689 6,253 0.0 0.0   Gross profit growth   0.0% 0.0% -89.2% 0.0% 230.3% 33.3% -100.0% 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)   0 14,865 125,305 161,451 162,113 162,489 46,181 46,181   Balance sheet change%   0.0% 0.0% 743.0% 28.8% 0.4% 0.2% -71.6% 0.0%   Added value   0.0 -15.0 -28.5 20,701.3 4,756.8 6,262.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 14,825 63,825 82,182 68 10 -160,910 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 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 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% 100.0% 100.0% 1,458.5% 101.4% 100.2% 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% -0.1% -0.0% 14.5% 2.9% 3.9% 0.0% 0.0%   ROI %   0.0% -0.1% -0.0% 15.4% 3.0% 4.0% 0.0% 0.0%   ROE %   0.0% -44.5% -133.8% 199.9% 1.8% 1.4% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   0.0% 0.2% 0.0% 9.4% 28.7% 29.0% 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% -26,895.8% -232,041.8% 9,759.7% 2,281.1% 1,697.0% 0.0% 0.0%   Gearing %   0.0% 14,749.6% 1,458,621.2% 911.1% 231.8% 227.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 1.1% 3.3% 5.1% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 3.2 0.6 0.2 0.3 0.4 0.0 0.0   Current Ratio   0.0 3.2 0.5 0.2 0.3 0.4 0.0 0.0   Cash and cash equivalent   0.0 37.2 13,990.8 85.0 857.0 1,120.2 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 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 27.7 -47,366.7 -3,173.7 -2,662.0 -2,386.2 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 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 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