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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.6% 5.6%   Bankruptcy risk   7.0% 7.4% 8.6% 4.1% 6.4% 6.7% 16.9% 16.6%   Credit score (0-100)   36 34 28 47 36 34 10 11   Credit rating   BBB BB BB BBB BBB BBB 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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,469 1,664 1,258 1,279 1,354 1,241 0.0 0.0   EBITDA   97.6 326 232 153 133 34.2 0.0 0.0   EBIT   -2.7 109 59.0 139 56.7 34.2 0.0 0.0   Pre-tax profit (PTP)   -37.7 48.9 21.9 136.5 28.0 31.8 0.0 0.0   Net earnings   -26.4 38.0 3.1 104.4 21.2 24.1 0.0 0.0   Pre-tax profit without non-rec. items   -37.7 48.9 21.9 137 28.0 31.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   521 507 175 422 297 0.0 0.0 0.0   Shareholders equity total   54.2 92.2 95.3 200 106 131 80.6 80.6   Interest-bearing liabilities   205 290 205 133 72.6 0.0 0.0 0.0   Balance sheet total (assets)   849 849 474 634 483 250 80.6 80.6   Net Debt   -15.9 271 119 17.8 -48.4 -80.1 -80.6 -80.6     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   1,469 1,664 1,258 1,279 1,354 1,241 0.0 0.0   Gross profit growth   102.3% 13.3% -24.4% 1.7% 5.9% -8.4% -100.0% 0.0%   Employees   3 5 4 3 3 3 0 0   Employee growth %   0.0% 66.7% -20.0% -25.0% 0.0% 0.0% -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)   849 849 474 634 483 250 81 81   Balance sheet change%   58.3% 0.0% -44.2% 33.7% -23.7% -48.3% -67.8% 0.0%   Added value   -2.7 108.9 59.0 139.3 56.7 34.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   92 -231 -504 233 -201 -297 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 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   -0.2% 6.5% 4.7% 10.9% 4.2% 2.8% 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 %   -0.4% 12.8% 8.9% 25.1% 10.1% 9.3% 0.0% 0.0%   ROI %   -0.5% 18.1% 12.6% 32.7% 12.0% 13.0% 0.0% 0.0%   ROE %   -39.2% 51.9% 3.3% 70.8% 13.8% 20.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   6.4% 10.9% 20.1% 31.5% 22.0% 52.2% 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, %   -16.3% 82.9% 51.2% 11.6% -36.5% -234.6% 0.0% 0.0%   Gearing %   377.4% 314.3% 215.0% 66.5% 68.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   18.9% 24.3% 15.0% 1.6% 27.9% 6.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.6 0.6 0.6 0.6 1.1 2.0 0.0 0.0   Current Ratio   0.6 0.6 0.6 0.6 1.1 2.0 0.0 0.0   Cash and cash equivalent   220.6 19.0 86.1 115.0 121.0 80.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -217.9 -220.3 -140.2 -78.5 10.1 115.6 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -1 22 15 46 19 11 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   33 65 58 51 44 11 0 0   EBIT / employee   -1 22 15 46 19 11 0 0   Net earnings / employee   -9 8 1 35 7 8 0 0