Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Albechs 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% 2.3% 2.3%   Bankruptcy risk   4.7% 7.7% 6.0% 3.3% 2.4% 7.2% 16.5% 16.1%   Credit score (0-100)   47 33 38 53 63 33 11 11   Credit rating   BBB BB BBB BBB 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 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   1,348 221 607 965 2,876 353 0.0 0.0   EBITDA   1,164 79.9 38.8 331 1,407 -258 0.0 0.0   EBIT   1,164 75.9 34.8 304 1,374 -292 0.0 0.0   Pre-tax profit (PTP)   1,161.3 75.7 23.4 294.2 1,238.9 -288.6 0.0 0.0   Net earnings   905.8 57.3 17.8 228.2 966.7 -288.1 0.0 0.0   Pre-tax profit without non-rec. items   1,161 75.7 23.4 294 1,239 -289 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   0.0 0.0 0.0 94.2 95.6 65.8 0.0 0.0   Shareholders equity total   916 173 191 419 1,271 233 108 108   Interest-bearing liabilities   57.7 0.0 93.6 11.5 4.6 177 0.0 0.0   Balance sheet total (assets)   2,006 236 604 839 2,455 524 108 108   Net Debt   -1,096 -63.8 -259 -639 -339 20.4 -108 -108     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   1,348 221 607 965 2,876 353 0.0 0.0   Gross profit growth   225.2% -83.6% 174.5% 58.8% 198.2% -87.7% -100.0% 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)   2,006 236 604 839 2,455 524 108 108   Balance sheet change%   571.8% -88.2% 155.6% 39.0% 192.5% -78.6% -79.4% 0.0%   Added value   1,164.4 79.9 38.8 331.1 1,401.1 -258.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 12 -8 63 -36 -68 -66 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   86.4% 34.3% 5.7% 31.5% 47.8% -82.7% 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 %   101.0% 6.8% 8.3% 42.1% 83.7% -18.9% 0.0% 0.0%   ROI %   236.6% 13.2% 15.1% 84.4% 161.4% -33.5% 0.0% 0.0%   ROE %   195.5% 10.5% 9.8% 74.7% 114.4% -38.3% 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 %   48.3% 73.5% 31.7% 50.0% 51.8% 44.5% 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, %   -94.1% -79.8% -667.6% -193.0% -24.1% -7.9% 0.0% 0.0%   Gearing %   6.3% 0.0% 49.0% 2.7% 0.4% 75.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.3% 0.9% 24.5% 17.9% 1,742.0% 7.2% 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   2.0 1.1 1.2 1.6 2.0 1.6 0.0 0.0   Current Ratio   1.8 3.5 1.4 1.8 2.0 1.6 0.0 0.0   Cash and cash equivalent   1,153.7 63.8 352.9 650.5 343.7 156.5 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   916.2 157.4 181.2 319.0 1,172.1 167.3 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   1,164 80 39 331 1,401 -258 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,164 80 39 331 1,407 -258 0 0   EBIT / employee   1,164 76 35 304 1,374 -292 0 0   Net earnings / employee   906 57 18 228 967 -288 0 0