Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A. E. MASKINER 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   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   4.2% 3.6% 1.9% 2.2% 1.9% 1.8% 7.4% 7.4%   Credit score (0-100)   50 52 69 65 68 72 33 33   Credit rating   BBB BBB A BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 7.5 0.8 8.3 29.4 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   12,737 17,713 24,497 33,934 44,817 54,507 0.0 0.0   EBITDA   3,223 6,608 8,172 13,550 17,517 22,419 0.0 0.0   EBIT   2,888 6,112 6,749 12,303 14,930 19,246 0.0 0.0   Pre-tax profit (PTP)   2,202.7 5,367.6 5,575.6 10,064.7 9,212.4 10,899.9 0.0 0.0   Net earnings   1,737.7 4,171.0 4,207.7 7,753.6 7,148.9 8,447.6 0.0 0.0   Pre-tax profit without non-rec. items   2,203 5,368 5,576 10,065 9,212 10,900 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   2,373 4,560 6,268 5,740 10,216 17,491 0.0 0.0   Shareholders equity total   6,076 12,497 14,205 19,459 24,108 32,555 32,455 32,455   Interest-bearing liabilities   9,409 17,144 11,762 39,212 58,066 50,811 0.0 0.0   Balance sheet total (assets)   27,399 53,226 55,523 95,863 124,529 136,248 32,455 32,455   Net Debt   9,401 17,143 11,751 39,209 57,936 50,766 -32,455 -32,455     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   12,737 17,713 24,497 33,934 44,817 54,507 0.0 0.0   Gross profit growth   23.3% 39.1% 38.3% 38.5% 32.1% 21.6% -100.0% 0.0%   Employees   23 0 33 39 51 57 0 0   Employee growth %   27.8% -100.0% 0.0% 18.2% 30.8% 11.8% -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)   27,399 53,226 55,523 95,863 124,529 136,248 32,455 32,455   Balance sheet change%   31.5% 94.3% 4.3% 72.7% 29.9% 9.4% -76.2% 0.0%   Added value   3,223.3 6,608.3 8,172.3 13,549.8 16,176.8 22,418.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -374 1,690 285 -1,774 1,888 4,103 -17,491 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 2019/9 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 (%)   22.7% 34.5% 27.6% 36.3% 33.3% 35.3% 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 %   12.0% 15.2% 12.4% 16.3% 13.6% 14.9% 0.0% 0.0%   ROI %   18.7% 27.1% 19.8% 21.4% 16.8% 18.7% 0.0% 0.0%   ROE %   33.2% 44.9% 31.5% 46.1% 32.8% 29.8% 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 %   22.2% 23.5% 25.6% 20.3% 19.4% 29.7% 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, %   291.7% 259.4% 143.8% 289.4% 330.7% 226.4% 0.0% 0.0%   Gearing %   154.8% 137.2% 82.8% 201.5% 240.9% 156.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.9% 5.7% 8.2% 8.8% 11.8% 15.6% 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   0.5 0.8 0.7 0.5 0.4 0.5 0.0 0.0   Current Ratio   1.2 1.2 1.8 2.0 1.9 2.0 0.0 0.0   Cash and cash equivalent   7.9 0.4 10.2 2.8 130.7 44.3 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   4,248.3 8,303.8 21,807.7 43,748.6 52,680.7 58,422.8 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   140 0 248 347 317 393 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   140 0 248 347 343 393 0 0   EBIT / employee   126 0 205 315 293 338 0 0   Net earnings / employee   76 0 128 199 140 148 0 0