Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AUXILIUM 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% 1.2% 1.2%   Bankruptcy risk   2.0% 0.9% 0.9% 0.8% 0.8% 1.3% 7.4% 7.4%   Credit score (0-100)   70 89 90 90 92 78 33 33   Credit rating   A A A AA AA A BBB BBB   Credit limit (kDKK)   0.4 271.9 467.2 679.8 775.1 467.1 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   1,360 1,302 1,953 2,338 1,946 2,243 0.0 0.0   EBITDA   683 581 1,279 1,581 1,485 1,089 0.0 0.0   EBIT   667 578 1,279 1,581 1,344 1,083 0.0 0.0   Pre-tax profit (PTP)   -237.4 1,002.9 2,328.8 2,672.9 1,240.0 18,239.6 0.0 0.0   Net earnings   -322.4 778.8 1,799.9 2,074.5 961.5 17,747.7 0.0 0.0   Pre-tax profit without non-rec. items   -237 1,003 2,329 2,673 1,240 18,240 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   3.4 1,045 1,044 1,044 0.0 24.0 0.0 0.0   Shareholders equity total   2,692 3,417 5,161 7,179 8,084 25,773 25,147 25,147   Interest-bearing liabilities   7.0 761 738 4,309 2,837 42.8 0.0 0.0   Balance sheet total (assets)   3,122 4,788 7,070 12,931 11,477 26,800 25,147 25,147   Net Debt   -2,079 -2,046 -3,196 -804 -1,589 -23,018 -25,147 -25,147     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   1,360 1,302 1,953 2,338 1,946 2,243 0.0 0.0   Gross profit growth   37.4% -4.3% 50.0% 19.7% -16.8% 15.3% -100.0% 0.0%   Employees   1 1 1 1 1 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)   3,122 4,788 7,070 12,931 11,477 26,800 25,147 25,147   Balance sheet change%   -8.0% 53.3% 47.7% 82.9% -11.2% 133.5% -6.2% 0.0%   Added value   682.8 581.1 1,279.2 1,581.4 1,344.1 1,088.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -397 1,038 -1 -1 -1,185 18 -24 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 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 (%)   49.0% 44.4% 65.5% 67.6% 69.0% 48.3% 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 %   41.0% 25.7% 39.6% 27.3% 16.7% 96.1% 0.0% 0.0%   ROI %   3.7% 29.4% 46.6% 31.4% 18.2% 100.0% 0.0% 0.0%   ROE %   -11.2% 25.5% 42.0% 33.6% 12.6% 104.8% 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 %   86.2% 71.7% 73.7% 55.6% 70.4% 96.2% 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, %   -304.4% -352.1% -249.9% -50.9% -107.0% -2,113.9% 0.0% 0.0%   Gearing %   0.3% 22.3% 14.3% 60.0% 35.1% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4,754.0% 3.1% 2.3% 2.2% 22.3% 8.9% 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   6.5 5.5 4.2 2.1 2.7 23.7 0.0 0.0   Current Ratio   6.5 5.3 3.9 2.1 2.7 23.7 0.0 0.0   Cash and cash equivalent   2,085.6 2,806.8 3,934.6 5,113.2 4,425.9 23,060.7 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   598.6 358.9 -316.0 224.7 1,248.1 16,928.3 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  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   683 581 1,279 1,581 1,344 1,089 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   683 581 1,279 1,581 1,485 1,089 0 0   EBIT / employee   667 578 1,279 1,581 1,344 1,083 0 0   Net earnings / employee   -322 779 1,800 2,075 961 17,748 0 0