Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AFGHAN MARKED ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   3.4% 3.4% 3.4% 3.4% 3.4% 3.4% 3.4% 3.4%   Bankruptcy risk   20.4% 17.0% 15.2% 7.4% 4.7% 5.4% 16.5% 16.2%   Credit score (0-100)   6 10 13 31 45 41 11 11   Credit rating   B BB BB BB 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   3,546 3,504 4,058 0 0 0 0 0   Gross profit   520 802 539 741 822 648 0.0 0.0   EBITDA   42.9 330 12.8 178 252 92.9 0.0 0.0   EBIT   15.8 287 -72.5 81.9 193 51.0 0.0 0.0   Pre-tax profit (PTP)   7.6 280.0 -79.6 79.2 186.6 44.0 0.0 0.0   Net earnings   7.6 278.7 -79.6 79.2 140.4 30.9 0.0 0.0   Pre-tax profit without non-rec. items   7.6 280 -79.6 79.2 187 44.0 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   97.6 128 183 189 130 88.1 0.0 0.0   Shareholders equity total   -94.0 185 105 184 325 356 231 231   Interest-bearing liabilities   0.0 0.0 28.3 42.7 92.0 172 0.0 0.0   Balance sheet total (assets)   1,081 679 800 794 875 945 231 231   Net Debt   -487 -199 -104 -79.1 -81.3 -29.7 -231 -231     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   3,546 3,504 4,058 0 0 0 0 0   Net sales growth   -0.0% -1.2% 15.8% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   520 802 539 741 822 648 0.0 0.0   Gross profit growth   -10.0% 54.3% -32.8% 37.4% 11.0% -21.1% -100.0% 0.0%   Employees   0 0 0 3 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -33.3% 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)   1,081 679 800 794 875 945 231 231   Balance sheet change%   2.3% -37.2% 17.8% -0.8% 10.3% 7.9% -75.6% 0.0%   Added value   42.9 330.0 12.8 178.2 289.1 92.9 0.0 0.0   Added value %   1.2% 9.4% 0.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -32 -12 -31 -90 -119 -84 -88 0   Net sales trend   -1.0 -2.0 1.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 1.0 2.0 3.0 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 %   1.2% 9.4% 0.3% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.4% 8.2% -1.8% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   3.0% 35.8% -13.5% 11.1% 23.5% 7.9% 0.0% 0.0%   Net Earnings %   0.2% 8.0% -2.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   1.0% 9.2% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.2% 8.0% -2.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   1.4% 31.0% -9.8% 10.3% 23.1% 5.6% 0.0% 0.0%   ROI %   0.0% 311.0% -45.6% 45.4% 59.9% 10.8% 0.0% 0.0%   ROE %   0.7% 44.0% -54.9% 54.7% 55.2% 9.1% 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 %   -8.0% 27.2% 13.1% 23.2% 37.1% 37.7% 100.0% 100.0%   Relative indebtedness %   33.1% 14.1% 17.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   19.4% 8.4% 13.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -1,134.0% -60.2% -812.9% -44.4% -32.2% -32.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 26.9% 23.1% 28.3% 48.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 50.0% 7.6% 9.2% 5.3% 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   0.4 0.4 0.2 0.2 0.3 0.3 0.0 0.0   Current Ratio   0.8 1.0 0.8 0.9 1.2 1.2 0.0 0.0   Cash and cash equivalent   486.8 198.7 132.7 121.8 173.3 201.5 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)   128.9 52.6 35.5 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   26.6% 14.6% 14.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -232.1 16.0 -110.2 -37.5 101.8 122.6 0.0 0.0   Net working capital %   -6.5% 0.5% -2.7% 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   0 0 0 59 145 46 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 59 126 46 0 0   EBIT / employee   0 0 0 27 96 26 0 0   Net earnings / employee   0 0 0 26 70 15 0 0