Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Aamodt & Huno Invest 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   14.6% 12.2% 11.7% 8.9% 8.5% 6.3% 20.4% 20.4%   Credit score (0-100)   15 19 19 27 28 37 5 5   Credit rating   BB BB BB BB BB 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   83.5 98.2 88.5 10.6 -24.4 0.0 0.0 0.0   EBITDA   83.5 98.2 88.5 10.6 -24.4 0.0 0.0 0.0   EBIT   83.5 98.2 88.5 10.6 -24.4 0.0 0.0 0.0   Pre-tax profit (PTP)   83.5 98.9 90.8 -7.4 -56.0 -48.6 0.0 0.0   Net earnings   65.1 77.2 70.9 -5.4 -44.0 -37.6 0.0 0.0   Pre-tax profit without non-rec. items   83.5 98.9 90.8 -7.4 -56.0 -48.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   115 127 121 44.6 0.6 -37.0 -87.0 -87.0   Interest-bearing liabilities   7.8 91.1 90.0 3,093 2,851 2,143 87.0 87.0   Balance sheet total (assets)   188 382 495 3,139 2,852 2,106 0.0 0.0   Net Debt   -53.8 -133 -216 3,043 2,846 2,132 87.0 87.0     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   83.5 98.2 88.5 10.6 -24.4 0.0 0.0 0.0   Gross profit growth   119.6% 17.6% -9.9% -88.1% 0.0% 0.0% 0.0% 0.0%   Employees   1 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)   188 382 495 3,139 2,852 2,106 0 0   Balance sheet change%   -9.0% 103.3% 29.5% 534.6% -9.1% -26.2% -100.0% 0.0%   Added value   83.5 98.2 88.5 10.6 -24.4 0.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 -1.0 0.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 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 %   42.3% 34.7% 21.0% 7.1% 2.5% 2.5% 0.0% 0.0%   ROI %   82.5% 58.0% 42.8% 7.7% 2.5% 2.5% 0.0% 0.0%   ROE %   67.0% 63.7% 57.1% -6.5% -194.4% -3.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   61.3% 33.3% 24.4% 1.4% 0.0% -1.7% -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, %   -64.5% -135.1% -243.8% 28,793.2% -11,660.8% 0.0% 0.0% 0.0%   Gearing %   6.8% 71.6% 74.5% 6,933.3% 454,006.7% -5,788.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1.2% 8.5% 4.4% 4.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.6 1.5 1.3 0.7 0.6 0.5 0.0 0.0   Current Ratio   2.6 1.5 1.3 0.7 0.6 0.5 0.0 0.0   Cash and cash equivalent   61.6 223.8 305.6 50.6 5.2 10.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   115.1 127.2 120.9 -1,055.4 -1,099.4 -1,137.0 -43.5 -43.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   83 98 88 11 -24 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   83 98 88 11 -24 0 0 0   EBIT / employee   83 98 88 11 -24 0 0 0   Net earnings / employee   65 77 71 -5 -44 -38 0 0