Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Aaberg+ 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 N/A 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% 1.2% 1.2% 1.2% 1.2% 1.5% 1.2% 1.2%   Bankruptcy risk   0.0% 10.5% 12.3% 3.0% 8.5% 9.7% 16.0% 16.0%   Credit score (0-100)   0 25 19 56 28 24 12 12   Credit rating   N/A BB BB BBB BB BB 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 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   0.0 555 532 2,032 1,469 1,607 0.0 0.0   EBITDA   0.0 -54.1 -35.9 920 452 609 0.0 0.0   EBIT   0.0 -91.0 -84.6 871 404 560 0.0 0.0   Pre-tax profit (PTP)   0.0 -107.7 -103.2 856.1 389.7 557.1 0.0 0.0   Net earnings   0.0 -85.7 -95.5 666.7 295.5 428.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -108 -103 856 390 557 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 207 158 109 60.5 11.8 0.0 0.0   Shareholders equity total   0.0 -35.7 -131 535 191 -80.4 -143 -143   Interest-bearing liabilities   0.0 233 201 82.9 86.5 92.6 143 143   Balance sheet total (assets)   0.0 579 437 1,331 865 1,046 0.0 0.0   Net Debt   0.0 145 117 -429 49.8 -265 143 143     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 555 532 2,032 1,469 1,607 0.0 0.0   Gross profit growth   0.0% 0.0% -4.0% 281.6% -27.7% 9.3% -100.0% 0.0%   Employees   0 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)   0 579 437 1,331 865 1,046 0 0   Balance sheet change%   0.0% 0.0% -24.4% 204.3% -35.0% 20.9% -100.0% 0.0%   Added value   0.0 -54.1 -35.9 919.8 452.3 608.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 170 -97 -97 -97 -97 -12 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  2018 N/A 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 (%)   0.0% -16.4% -15.9% 42.9% 27.5% 34.8% 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% -14.8% -14.3% 91.7% 36.8% 56.2% 0.0% 0.0%   ROI %   0.0% -39.1% -39.0% 212.7% 90.1% 302.6% 0.0% 0.0%   ROE %   0.0% -14.8% -18.8% 137.1% 81.4% 69.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% -5.8% -23.1% 40.2% 22.1% -7.1% -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, %   0.0% -268.9% -326.3% -46.7% 11.0% -43.5% 0.0% 0.0%   Gearing %   0.0% -652.4% -152.9% 15.5% 45.3% -115.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 14.3% 8.6% 10.5% 16.5% 3.1% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.5 0.3 1.5 1.1 0.9 0.0 0.0   Current Ratio   0.0 0.5 0.3 1.5 1.1 0.9 0.0 0.0   Cash and cash equivalent   0.0 87.5 83.4 512.2 36.7 357.3 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -315.3 -370.9 374.2 78.4 -146.4 -71.4 -71.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 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   0 -54 -36 920 452 609 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -54 -36 920 452 609 0 0   EBIT / employee   0 -91 -85 871 404 560 0 0   Net earnings / employee   0 -86 -96 667 296 429 0 0