Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AH Aviation 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   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   2.8% 2.1% 1.2% 1.2% 1.5% 2.1% 7.0% 6.9%   Credit score (0-100)   60 66 80 82 75 68 34 35   Credit rating   BBB BBB A A A A BBB BBB   Credit limit (kDKK)   0.0 1.5 686.5 694.5 114.4 2.0 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   -824 1,502 5,028 3,187 2,655 2,635 0.0 0.0   EBITDA   -824 1,502 4,886 2,922 2,288 1,924 0.0 0.0   EBIT   -2,414 -415 2,966 1,003 369 4.6 0.0 0.0   Pre-tax profit (PTP)   -2,415.5 -418.1 2,958.2 983.0 368.8 4.6 0.0 0.0   Net earnings   -1,884.4 -628.1 2,602.2 742.0 237.1 -55.4 0.0 0.0   Pre-tax profit without non-rec. items   -2,416 -418 2,958 983 369 4.6 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   31,783 29,934 28,015 26,096 24,177 22,257 0.0 0.0   Shareholders equity total   32,116 31,488 30,790 27,032 23,969 22,788 21,188 21,188   Interest-bearing liabilities   243 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   33,636 34,305 33,534 29,599 26,441 25,369 21,188 21,188   Net Debt   -190 -1,425 -374 -127 -1,739 -1,748 -21,188 -21,188     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   -824 1,502 5,028 3,187 2,655 2,635 0.0 0.0   Gross profit growth   0.0% 0.0% 234.6% -36.6% -16.7% -0.8% -100.0% 0.0%   Employees   0 0 1 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -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)   33,636 34,305 33,534 29,599 26,441 25,369 21,188 21,188   Balance sheet change%   0.0% 2.0% -2.2% -11.7% -10.7% -4.1% -16.5% 0.0%   Added value   -824.5 1,502.5 4,885.7 2,921.9 2,288.0 1,923.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   30,194 -3,767 -3,838 -3,838 -3,838 -3,838 -22,257 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 1.0 2.0 3.0 4.0 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 (%)   292.8% -27.6% 59.0% 31.5% 13.9% 0.2% 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 %   -7.2% -1.2% 8.7% 3.2% 1.3% 0.0% 0.0% 0.0%   ROI %   -7.3% -1.3% 9.1% 3.3% 1.3% 0.0% 0.0% 0.0%   ROE %   -5.9% -2.0% 8.4% 2.6% 0.9% -0.2% 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 %   95.5% 91.8% 91.8% 91.3% 90.6% 89.8% 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, %   23.1% -94.8% -7.6% -4.4% -76.0% -90.9% 0.0% 0.0%   Gearing %   0.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 2.7% 0.0% 0.0% 0.0% 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   2.3 6.2 4.7 4.6 4.3 5.4 0.0 0.0   Current Ratio   2.3 6.2 4.7 4.6 4.3 5.4 0.0 0.0   Cash and cash equivalent   433.9 1,424.6 373.7 127.4 1,739.5 1,748.0 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   1,053.2 3,666.3 4,344.1 2,746.3 1,734.3 2,533.1 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   0 0 4,886 2,922 2,288 962 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 4,886 2,922 2,288 962 0 0   EBIT / employee   0 0 2,966 1,003 369 2 0 0   Net earnings / employee   0 0 2,602 742 237 -28 0 0