Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sajjad Ahmad 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0%   Bankruptcy risk   9.4% 12.4% 7.7% 9.7% 8.7% 8.3% 16.8% 16.4%   Credit score (0-100)   27 19 30 24 27 30 10 11   Credit rating   BB BB BB BB BB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,664 1,258 1,279 1,354 1,241 708 0.0 0.0   EBITDA   326 232 153 133 34.2 11.2 0.0 0.0   EBIT   109 59.0 139 56.7 34.2 11.2 0.0 0.0   Pre-tax profit (PTP)   48.9 21.9 136.5 28.0 31.8 11.3 0.0 0.0   Net earnings   38.0 3.1 104.4 21.2 24.1 8.4 0.0 0.0   Pre-tax profit without non-rec. items   48.9 21.9 137 28.0 31.8 11.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   507 175 422 297 0.0 0.0 0.0 0.0   Shareholders equity total   92.2 95.3 200 106 131 139 89.0 89.0   Interest-bearing liabilities   290 205 133 72.6 0.0 0.0 0.0 0.0   Balance sheet total (assets)   849 474 634 483 250 181 89.0 89.0   Net Debt   271 119 17.8 -48.4 -80.1 -53.9 -89.0 -89.0     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   1,664 1,258 1,279 1,354 1,241 708 0.0 0.0   Gross profit growth   13.3% -24.4% 1.7% 5.9% -8.4% -43.0% -100.0% 0.0%   Employees   5 4 3 3 3 2 0 0   Employee growth %   66.7% -20.0% -25.0% 0.0% 0.0% -33.3% -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)   849 474 634 483 250 181 89 89   Balance sheet change%   0.0% -44.2% 33.7% -23.7% -48.3% -27.5% -50.9% 0.0%   Added value   326.4 231.9 152.9 132.6 110.1 11.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -231 -504 233 -201 -297 0 0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   6.5% 4.7% 10.9% 4.2% 2.8% 1.6% 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 %   12.8% 8.9% 25.1% 10.1% 9.3% 5.2% 0.0% 0.0%   ROI %   18.1% 12.6% 32.7% 12.0% 13.0% 8.4% 0.0% 0.0%   ROE %   51.9% 3.3% 70.8% 13.8% 20.3% 6.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   10.9% 20.1% 31.5% 22.0% 52.2% 76.6% 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, %   82.9% 51.2% 11.6% -36.5% -234.6% -479.0% 0.0% 0.0%   Gearing %   314.3% 215.0% 66.5% 68.2% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   24.3% 15.0% 1.6% 27.9% 6.6% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.6 0.6 0.6 1.1 2.0 3.9 0.0 0.0   Current Ratio   0.6 0.6 0.6 1.1 2.0 3.9 0.0 0.0   Cash and cash equivalent   19.0 86.1 115.0 121.0 80.1 53.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -220.3 -140.2 -78.5 10.1 115.6 124.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   65 58 51 44 37 6 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   65 58 51 44 11 6 0 0   EBIT / employee   22 15 46 19 11 6 0 0   Net earnings / employee   8 1 35 7 8 4 0 0