Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANISH AIRCRAFT WASH 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   7.8% 7.8% 7.8% 7.8% 7.8% 7.8% 7.8% 7.8%   Bankruptcy risk   2.9% 2.0% 1.7% 1.4% 1.3% 1.3% 15.2% 14.9%   Credit score (0-100)   59 69 72 78 79 59 13 14   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 0.1 2.3 34.6 71.9 44.3 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   629 743 611 2,101 4,229 4,140 0.0 0.0   EBITDA   317 384 852 1,370 1,990 1,403 0.0 0.0   EBIT   252 345 797 1,319 1,872 1,265 0.0 0.0   Pre-tax profit (PTP)   249.0 343.0 793.0 1,302.9 1,860.5 1,254.0 0.0 0.0   Net earnings   194.0 267.0 617.0 1,015.6 1,451.2 974.8 0.0 0.0   Pre-tax profit without non-rec. items   249 343 793 1,303 1,861 1,254 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   296 257 402 267 472 334 0.0 0.0   Shareholders equity total   358 395 1,012 1,827 1,879 1,239 266 266   Interest-bearing liabilities   189 139 158 40.7 0.0 0.0 0.0 0.0   Balance sheet total (assets)   639 805 1,530 2,431 2,743 1,874 266 266   Net Debt   -138 -233 -655 -1,818 -1,635 -1,198 -266 -266     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   629 743 611 2,101 4,229 4,140 0.0 0.0   Gross profit growth   5.9% 18.1% -17.8% 243.8% 101.3% -2.1% -100.0% 0.0%   Employees   1 1 0 2 4 5 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 100.0% 25.0% -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)   639 805 1,530 2,431 2,743 1,874 266 266   Balance sheet change%   19.7% 26.0% 90.1% 58.9% 12.9% -31.7% -85.8% 0.0%   Added value   317.0 384.0 852.0 1,370.2 1,922.4 1,402.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -73 -78 90 -186 87 -276 -334 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   40.1% 46.4% 130.4% 62.8% 44.3% 30.5% 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 %   43.0% 47.8% 68.3% 66.6% 72.3% 54.8% 0.0% 0.0%   ROI %   52.7% 63.1% 91.3% 85.4% 98.7% 80.2% 0.0% 0.0%   ROE %   74.5% 70.9% 87.7% 71.5% 78.3% 62.5% 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 %   56.3% 49.7% 67.5% 75.2% 68.5% 66.1% 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, %   -43.5% -60.7% -76.9% -132.7% -82.1% -85.4% 0.0% 0.0%   Gearing %   52.8% 35.2% 15.6% 2.2% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 1.2% 2.7% 16.6% 54.6% 0.0% 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   1.9 1.6 2.4 7.5 5.2 4.6 0.0 0.0   Current Ratio   1.9 1.6 2.4 7.6 5.2 4.6 0.0 0.0   Cash and cash equivalent   327.0 372.0 813.0 1,858.7 1,634.6 1,198.4 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   166.0 201.0 649.0 1,878.7 1,838.0 1,207.8 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 2019/9 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   317 384 0 685 481 281 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   317 384 0 685 498 281 0 0   EBIT / employee   252 345 0 660 468 253 0 0   Net earnings / employee   194 267 0 508 363 195 0 0