Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Alcorp Holding ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 N/A 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% 0.6% 0.6%   Bankruptcy risk   0.0% 0.0% 11.4% 9.0% 5.4% 2.7% 10.2% 10.2%   Credit score (0-100)   0 0 21 26 41 59 24 24   Credit rating   N/A N/A BB BB BBB BBB BB BB   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)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 113 290 372 436 436 436   Gross profit   0.0 0.0 108 284 365 428 0.0 0.0   EBITDA   0.0 0.0 108 284 365 428 0.0 0.0   EBIT   0.0 0.0 108 284 365 428 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 106.7 286.5 359.1 422.8 0.0 0.0   Net earnings   0.0 0.0 108.1 288.4 362.1 426.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 107 287 359 423 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 148 337 589 925 775 775   Interest-bearing liabilities   0.0 0.0 2.0 3.8 6.3 38.7 0.0 0.0   Balance sheet total (assets)   0.0 0.0 198 423 681 1,073 775 775   Net Debt   0.0 0.0 2.0 -7.1 -154 -401 -775 -775     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 113 290 372 436 436 436   Net sales growth   0.0% 0.0% 0.0% 156.7% 28.2% 17.2% 0.0% 0.0%   Gross profit   0.0 0.0 108 284 365 428 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 162.2% 28.7% 17.4% -100.0% 0.0%   Employees   0 0 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)   0 0 198 423 681 1,073 775 775   Balance sheet change%   0.0% 0.0% 0.0% 113.6% 61.2% 57.5% -27.7% 0.0%   Added value   0.0 0.0 108.2 283.6 365.0 428.4 0.0 0.0   Added value %   0.0% 0.0% 95.6% 97.6% 98.0% 98.1% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 95.6% 97.6% 98.0% 98.1% 0.0% 0.0%   EBIT %   0.0% 0.0% 95.6% 97.6% 98.0% 98.1% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 95.6% 99.3% 97.2% 97.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 95.6% 99.3% 97.2% 97.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 94.3% 98.6% 96.4% 96.9% 0.0% 0.0%   ROA %   0.0% 0.0% 55.6% 93.0% 66.8% 50.0% 0.0% 0.0%   ROI %   0.0% 0.0% 73.3% 117.6% 78.8% 56.2% 0.0% 0.0%   ROE %   0.0% 0.0% 73.0% 119.0% 78.3% 56.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 74.9% 79.7% 86.4% 86.2% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 43.9% 29.6% 24.8% 33.8% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 43.9% 25.8% -18.2% -66.9% -177.6% -177.6%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 1.8% -2.5% -42.2% -93.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.4% 1.1% 1.1% 4.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 330.1% 63.1% 184.3% 68.5% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.9 1.1 2.9 4.0 0.0 0.0   Current Ratio   0.0 0.0 0.9 1.1 2.9 4.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 11.0 160.3 439.9 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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 0.0 365.0 331.8 334.6 336.9 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 39.5% 31.7% 72.1% 134.3% 177.6% 177.6%   Net working capital   0.0 0.0 -5.0 6.1 176.2 438.6 0.0 0.0   Net working capital %   0.0% 0.0% -4.4% 2.1% 47.3% 100.5% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 113 290 372 436 0 0   Added value / employee   0 0 108 284 365 428 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 108 284 365 428 0 0   EBIT / employee   0 0 108 284 365 428 0 0   Net earnings / employee   0 0 108 288 362 426 0 0