Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AAKERBLAD HOLDING 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.3% 1.8% 1.9% 2.0% 1.9% 1.7% 10.6% 10.6%   Credit score (0-100)   66 72 69 68 68 73 23 23   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 2.1 0.9 0.6 0.9 7.0 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   260 210 322 342 350 386 0.0 0.0   EBITDA   260 210 322 342 350 386 0.0 0.0   EBIT   214 165 277 296 305 341 0.0 0.0   Pre-tax profit (PTP)   568.2 300.4 583.9 1,138.1 992.1 1,230.4 0.0 0.0   Net earnings   537.7 259.9 519.4 1,012.1 908.7 1,179.6 0.0 0.0   Pre-tax profit without non-rec. items   568 300 584 1,138 992 1,230 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   4,413 5,542 5,496 5,451 5,405 5,360 0.0 0.0   Shareholders equity total   2,739 2,891 3,300 4,199 4,993 6,055 5,109 5,109   Interest-bearing liabilities   3,258 4,475 3,451 4,091 3,512 1,823 0.0 0.0   Balance sheet total (assets)   6,359 7,653 7,114 8,711 8,867 8,242 5,109 5,109   Net Debt   3,047 4,280 3,137 3,812 3,128 1,823 -5,109 -5,109     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   260 210 322 342 350 386 0.0 0.0   Gross profit growth   146.8% -19.1% 53.5% 6.0% 2.4% 10.3% -100.0% 0.0%   Employees   0 0 0 0 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)   6,359 7,653 7,114 8,711 8,867 8,242 5,109 5,109   Balance sheet change%   1.3% 20.3% -7.0% 22.4% 1.8% -7.0% -38.0% 0.0%   Added value   259.7 210.1 322.5 341.9 350.2 386.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -67 1,083 -91 -91 -91 -91 -5,360 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 (%)   82.5% 78.4% 85.9% 86.7% 87.0% 88.2% 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 %   10.7% 8.3% 11.4% 15.6% 12.7% 15.5% 0.0% 0.0%   ROI %   11.2% 8.6% 11.9% 16.4% 13.3% 16.2% 0.0% 0.0%   ROE %   21.3% 9.2% 16.8% 27.0% 19.8% 21.4% 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 %   43.2% 37.9% 46.4% 48.2% 56.5% 73.5% 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, %   1,173.5% 2,037.6% 972.8% 1,114.9% 893.3% 472.1% 0.0% 0.0%   Gearing %   118.9% 154.8% 104.6% 97.4% 70.3% 30.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 7.3% 6.6% 2.6% 3.4% 3.7% 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   0.6 0.2 0.4 0.5 0.5 0.9 0.0 0.0   Current Ratio   0.5 0.2 0.4 0.5 0.5 0.9 0.0 0.0   Cash and cash equivalent   210.3 194.9 313.6 279.4 384.1 0.0 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   -648.3 -1,980.3 -1,181.1 -2,709.2 -2,106.2 -284.9 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 0 0 350 386 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 350 386 0 0   EBIT / employee   0 0 0 0 305 341 0 0   Net earnings / employee   0 0 0 0 909 1,180 0 0