Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ASX 2000 ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/12 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% 4.2% 4.2%   Bankruptcy risk   2.8% 0.7% 0.7% 0.6% 0.9% 0.6% 10.1% 9.9%   Credit score (0-100)   61 94 95 96 89 96 6 6   Credit rating   BB A A A A A B B   Credit limit (kDKK)   0.0 1,916.1 1,631.0 2,144.0 1,704.5 2,001.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 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   -97.9 1,540 2,663 3,464 3,195 3,330 0.0 0.0   EBITDA   -97.9 1,540 2,663 3,464 3,195 3,330 0.0 0.0   EBIT   24,049 1,540 2,663 4,702 223 3,330 0.0 0.0   Pre-tax profit (PTP)   24,021.8 1,100.7 2,422.7 4,287.2 4,946.5 975.1 0.0 0.0   Net earnings   18,737.0 858.6 1,852.9 6,161.5 3,849.2 760.6 0.0 0.0   Pre-tax profit without non-rec. items   24,022 1,101 2,423 4,287 4,946 975 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   85,800 88,199 88,309 89,850 87,000 87,042 0.0 0.0   Shareholders equity total   18,762 19,621 15,823 19,585 23,434 18,895 18,845 18,845   Interest-bearing liabilities   48,712 67,323 66,192 67,553 67,134 63,723 0.0 0.0   Balance sheet total (assets)   86,561 95,172 90,938 93,510 97,358 87,094 18,845 18,845   Net Debt   47,961 65,956 66,019 67,345 67,110 63,723 -18,845 -18,845     See the entire balance sheet 1000.0 Volume  2018 2018/12 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   -97.9 1,540 2,663 3,464 3,195 3,330 0.0 0.0   Gross profit growth   -205.4% 0.0% 72.8% 30.1% -7.8% 4.2% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   86,561 95,172 90,938 93,510 97,358 87,094 18,845 18,845   Balance sheet change%   754.4% 9.9% -4.4% 2.8% 4.1% -10.5% -78.4% 0.0%   Added value   24,048.9 1,540.5 2,662.7 4,702.2 222.8 3,329.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   85,800 2,399 111 1,541 -2,850 42 -87,042 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 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 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 (%)   -24,573.5% 100.0% 100.0% 135.8% 7.0% 100.0% 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 %   49.7% 1.8% 3.0% 5.2% 6.1% 3.6% 0.0% 0.0%   ROI %   60.5% 1.9% 3.1% 5.4% 6.4% 3.7% 0.0% 0.0%   ROE %   199.5% 4.5% 10.5% 34.8% 17.9% 3.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   21.7% 20.6% 17.4% 20.9% 24.1% 21.7% 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, %   -49,007.0% 4,281.5% 2,479.5% 1,944.3% 2,100.5% 1,913.7% 0.0% 0.0%   Gearing %   259.6% 343.1% 418.3% 344.9% 286.5% 337.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 0.9% 0.5% 0.7% 1.4% 3.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.0 2.1 0.8 0.6 1.7 0.0 0.0 0.0   Current Ratio   0.0 2.1 0.8 0.6 1.7 0.0 0.0 0.0   Cash and cash equivalent   751.6 1,366.5 172.2 208.3 24.4 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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   -61,086.1 3,613.9 -854.9 -2,242.1 4,225.5 -2,735.0 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 2018/12 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0