Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ACCESS TECHNOLOGY A/S 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 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/12 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   1.2% 1.3% 1.4% 2.0% 1.1% 1.2% 4.6% 4.5%   Credit score (0-100)   82 80 77 68 83 81 46 47   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   262.4 271.3 125.7 3.1 1,039.4 747.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,918 9,222 15,066 17,195 16,398 27,841 0.0 0.0   EBITDA   3,907 6,791 8,405 8,933 6,379 11,486 0.0 0.0   EBIT   2,897 5,805 6,902 8,378 5,429 10,111 0.0 0.0   Pre-tax profit (PTP)   3,095.0 5,543.7 6,887.5 8,342.6 5,432.3 10,234.6 0.0 0.0   Net earnings   2,473.2 4,284.0 5,326.9 5,722.8 4,358.3 8,433.0 0.0 0.0   Pre-tax profit without non-rec. items   3,095 5,544 6,887 8,343 5,432 10,235 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   52.3 14.6 4,357 9,781 10,142 8,984 0.0 0.0   Shareholders equity total   9,748 12,876 11,653 11,671 16,029 24,462 24,062 24,062   Interest-bearing liabilities   1,352 2,637 2,384 18.2 3,472 207 0.0 0.0   Balance sheet total (assets)   15,798 23,310 25,283 21,195 22,675 30,485 24,062 24,062   Net Debt   -1,308 1,919 1,915 -4,260 46.8 -4,861 -23,464 -23,464     See the entire balance sheet 1000.0 Volume  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/12 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   5,918 9,222 15,066 17,195 16,398 27,841 0.0 0.0   Gross profit growth   -9.6% 55.8% 63.4% 14.1% -4.6% 69.8% -100.0% 0.0%   Employees   6 7 11 14 13 20 0 0   Employee growth %   20.0% 16.7% 57.1% 27.3% -7.1% 53.8% -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)   15,798 23,310 25,283 21,195 22,675 30,485 24,062 24,062   Balance sheet change%   102.5% 47.5% 8.5% -16.2% 7.0% 34.4% -21.1% 0.0%   Added value   3,906.6 6,791.3 8,404.7 8,932.6 5,983.6 11,486.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,118 -872 5,396 -44 -752 -2,751 -8,984 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 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/12 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 (%)   48.9% 62.9% 45.8% 48.7% 33.1% 36.3% 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 %   26.9% 29.0% 28.5% 36.2% 24.9% 38.7% 0.0% 0.0%   ROI %   39.5% 39.8% 43.1% 61.3% 34.8% 46.3% 0.0% 0.0%   ROE %   37.3% 37.9% 43.4% 49.1% 31.5% 41.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   67.2% 58.1% 46.2% 55.2% 70.7% 81.8% 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, %   -33.5% 28.3% 22.8% -47.7% 0.7% -42.3% 0.0% 0.0%   Gearing %   13.9% 20.5% 20.5% 0.2% 21.7% 0.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.4% 5.9% 1.3% 5.1% 2.3% 3.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.0 1.1 1.1 0.7 1.1 3.4 0.0 0.0   Current Ratio   1.4 1.6 1.4 1.2 1.8 4.0 0.0 0.0   Cash and cash equivalent   2,659.3 717.9 468.9 4,277.9 3,425.5 5,068.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/12 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   1,881.4 5,367.8 4,576.1 1,903.4 5,356.2 15,682.2 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 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   651 970 764 638 460 574 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   651 970 764 638 491 574 0 0   EBIT / employee   483 829 627 598 418 506 0 0   Net earnings / employee   412 612 484 409 335 422 0 0