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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.3% 1.3%   Bankruptcy risk   1.6% 2.3% 1.8% 0.8% 1.3% 1.2% 7.4% 7.4%   Credit score (0-100)   77 66 71 90 79 81 33 33   Credit rating   A BBB A A A A BBB BBB   Credit limit (kDKK)   15.8 0.1 7.4 1,735.7 335.3 1,009.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   10,330 12,737 17,713 24,497 33,934 44,817 0.0 0.0   EBITDA   1,952 3,223 6,608 8,172 13,550 17,517 0.0 0.0   EBIT   1,652 2,888 6,112 6,749 12,303 14,930 0.0 0.0   Pre-tax profit (PTP)   1,029.6 2,202.7 5,367.6 5,575.6 10,064.7 9,212.4 0.0 0.0   Net earnings   765.5 1,737.7 4,171.0 4,207.7 7,753.6 7,148.9 0.0 0.0   Pre-tax profit without non-rec. items   1,030 2,203 5,368 5,576 10,065 9,212 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   2,412 2,373 4,560 6,268 5,740 10,216 0.0 0.0   Shareholders equity total   4,392 6,076 12,497 14,205 19,459 24,108 24,008 24,008   Interest-bearing liabilities   11,089 9,409 17,144 11,762 39,212 58,066 0.0 0.0   Balance sheet total (assets)   20,836 27,399 53,226 55,523 95,863 124,529 24,008 24,008   Net Debt   11,085 9,401 17,143 11,751 39,209 57,936 -24,008 -24,008     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   10,330 12,737 17,713 24,497 33,934 44,817 0.0 0.0   Gross profit growth   18.9% 23.3% 39.1% 38.3% 38.5% 32.1% -100.0% 0.0%   Employees   18 23 0 33 39 51 0 0   Employee growth %   0.0% 27.8% -100.0% 0.0% 18.2% 30.8% -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)   20,836 27,399 53,226 55,523 95,863 124,529 24,008 24,008   Balance sheet change%   50.6% 31.5% 94.3% 4.3% 72.7% 29.9% -80.7% 0.0%   Added value   1,651.6 2,888.0 6,111.7 6,749.5 12,303.3 14,930.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -225 -374 1,690 285 -1,774 1,888 -10,216 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   16.0% 22.7% 34.5% 27.6% 36.3% 33.3% 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 %   9.5% 12.0% 15.2% 12.4% 16.3% 13.6% 0.0% 0.0%   ROI %   12.9% 18.7% 27.1% 19.8% 21.4% 16.8% 0.0% 0.0%   ROE %   19.1% 33.2% 44.9% 31.5% 46.1% 32.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   21.1% 22.2% 23.5% 25.6% 20.3% 19.4% 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, %   568.0% 291.7% 259.4% 143.8% 289.4% 330.7% 0.0% 0.0%   Gearing %   252.5% 154.8% 137.2% 82.8% 201.5% 240.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.1% 6.9% 5.7% 8.2% 8.8% 11.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.5 0.5 0.8 0.7 0.5 0.4 0.0 0.0   Current Ratio   1.2 1.2 1.2 1.8 2.0 1.9 0.0 0.0   Cash and cash equivalent   3.9 7.9 0.4 10.2 2.8 130.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   2,588.3 4,248.3 8,303.8 21,807.7 43,748.6 52,680.7 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   92 126 0 205 315 293 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   108 140 0 248 347 343 0 0   EBIT / employee   92 126 0 205 315 293 0 0   Net earnings / employee   43 76 0 128 199 140 0 0