Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ASX 2000 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   1.4% 1.5% 1.3% 1.7% 1.5% 1.8% 7.8% 7.6%   Credit score (0-100)   79 76 79 73 74 72 31 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   136.3 60.7 326.4 28.3 61.6 10.9 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   1,540 2,663 3,464 3,195 3,330 3,180 0.0 0.0   EBITDA   1,540 2,663 3,464 3,195 3,330 3,180 0.0 0.0   EBIT   1,540 2,663 4,702 223 3,330 3,154 0.0 0.0   Pre-tax profit (PTP)   1,100.7 2,422.7 4,287.2 4,946.5 975.1 201.6 0.0 0.0   Net earnings   858.6 1,852.9 6,161.5 3,849.2 760.6 157.3 0.0 0.0   Pre-tax profit without non-rec. items   1,101 2,423 4,287 4,946 975 202 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   88,199 88,309 89,850 87,000 87,042 87,015 0.0 0.0   Shareholders equity total   19,621 15,823 19,585 23,434 18,895 19,052 19,002 19,002   Interest-bearing liabilities   67,323 66,192 67,553 67,134 63,723 63,945 0.0 0.0   Balance sheet total (assets)   95,172 90,938 93,510 97,358 87,094 87,473 19,002 19,002   Net Debt   65,956 66,019 67,345 67,110 63,723 63,945 -19,002 -19,002     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   1,540 2,663 3,464 3,195 3,330 3,180 0.0 0.0   Gross profit growth   0.0% 72.8% 30.1% -7.8% 4.2% -4.5% -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)   95,172 90,938 93,510 97,358 87,094 87,473 19,002 19,002   Balance sheet change%   9.9% -4.4% 2.8% 4.1% -10.5% 0.4% -78.3% 0.0%   Added value   1,540.5 2,662.7 4,702.2 222.8 3,329.8 3,153.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,399 111 1,541 -2,850 42 -26 -87,015 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 (%)   100.0% 100.0% 135.8% 7.0% 100.0% 99.2% 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 %   1.8% 3.0% 5.2% 6.1% 3.6% 3.6% 0.0% 0.0%   ROI %   1.9% 3.1% 5.4% 6.4% 3.7% 3.7% 0.0% 0.0%   ROE %   4.5% 10.5% 34.8% 17.9% 3.6% 0.8% 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 %   20.6% 17.4% 20.9% 24.1% 21.7% 21.8% 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, %   4,281.5% 2,479.5% 1,944.3% 2,100.5% 1,913.7% 2,010.8% 0.0% 0.0%   Gearing %   343.1% 418.3% 344.9% 286.5% 337.3% 335.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 0.5% 0.7% 1.4% 3.6% 4.7% 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   2.1 0.8 0.6 1.7 0.0 0.1 0.0 0.0   Current Ratio   2.1 0.8 0.6 1.7 0.0 0.1 0.0 0.0   Cash and cash equivalent   1,366.5 172.2 208.3 24.4 0.0 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   3,613.9 -854.9 -2,242.1 4,225.5 -2,735.0 -3,553.3 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 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