Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ALLERUPGAARD 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% 5.0% 5.0%   Bankruptcy risk   6.9% 5.3% 5.7% 11.2% 5.9% 20.3% 18.1% 18.1%   Credit score (0-100)   36 43 40 20 39 4 8 8   Credit rating   BBB BBB BBB BB BBB B B B   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   25.6 109 432 -67.4 222 -242 0.0 0.0   EBITDA   8.1 55.4 425 -115 74.8 -242 0.0 0.0   EBIT   -9.5 42.0 404 -145 41.9 -325 0.0 0.0   Pre-tax profit (PTP)   -63.1 61.6 395.3 -152.8 37.1 -325.2 0.0 0.0   Net earnings   -49.5 45.5 286.5 -115.0 -6.8 -325.2 0.0 0.0   Pre-tax profit without non-rec. items   -63.1 61.6 395 -153 37.1 -325 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   42.2 86.1 64.7 116 83.2 0.0 0.0 0.0   Shareholders equity total   144 189 476 361 354 28.6 -96.4 -96.4   Interest-bearing liabilities   530 664 531 87.6 48.7 1.8 96.4 96.4   Balance sheet total (assets)   855 1,004 1,200 648 507 40.5 0.0 0.0   Net Debt   509 412 489 -30.3 -7.3 -4.8 96.4 96.4     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   25.6 109 432 -67.4 222 -242 0.0 0.0   Gross profit growth   -94.6% 325.2% 297.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   855 1,004 1,200 648 507 40 0 0   Balance sheet change%   6.6% 17.5% 19.5% -46.0% -21.7% -92.0% -100.0% 0.0%   Added value   8.1 55.4 425.0 -114.6 72.0 -241.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -35 31 -43 21 -66 -166 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 -1.0 1.0 -1.0 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 (%)   -37.2% 38.6% 93.4% 214.8% 18.8% 134.4% 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 %   -1.1% 7.3% 36.6% -15.7% 7.2% -118.6% 0.0% 0.0%   ROI %   -1.5% 8.8% 43.4% -19.9% 9.8% -150.1% 0.0% 0.0%   ROE %   -29.4% 27.3% 86.2% -27.5% -1.9% -170.1% 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 %   18.2% 20.2% 42.0% 62.0% 69.7% 70.7% -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, %   6,290.1% 743.5% 115.0% 26.5% -9.8% 2.0% 0.0% 0.0%   Gearing %   368.9% 351.0% 111.6% 24.3% 13.8% 6.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.5% 1.0% 1.4% 2.6% 7.1% 1.1% 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   0.8 1.0 1.5 1.7 2.4 3.4 0.0 0.0   Current Ratio   1.0 1.1 1.5 1.8 2.8 3.4 0.0 0.0   Cash and cash equivalent   20.7 252.5 42.2 117.9 56.0 6.7 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   7.6 88.1 396.0 229.6 270.6 28.6 -48.2 -48.2   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   0 0 0 0 0 -242 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -242 0 0   EBIT / employee   0 0 0 0 0 -325 0 0   Net earnings / employee   0 0 0 0 0 -325 0 0