Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Artist Allan Buch 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% 1.9% 1.9%   Bankruptcy risk   5.0% 4.0% 4.7% 3.4% 4.3% 3.6% 17.5% 17.5%   Credit score (0-100)   45 51 45 52 47 51 9 9   Credit rating   BBB BBB BBB BBB BBB BBB 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   631 709 488 808 595 995 0.0 0.0   EBITDA   190 278 101 297 78.4 487 0.0 0.0   EBIT   155 242 56.1 286 60.8 487 0.0 0.0   Pre-tax profit (PTP)   158.3 247.4 61.6 284.5 64.1 498.3 0.0 0.0   Net earnings   123.1 192.5 47.9 220.8 49.2 383.9 0.0 0.0   Pre-tax profit without non-rec. items   158 247 61.6 284 64.1 498 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   100 162 150 17.6 0.0 0.0 0.0 0.0   Shareholders equity total   257 324 222 443 378 512 6.5 6.5   Interest-bearing liabilities   0.0 0.0 0.0 9.5 28.4 25.2 0.0 0.0   Balance sheet total (assets)   537 662 494 642 501 785 6.5 6.5   Net Debt   -214 -149 -186 -473 -311 -375 -6.5 -6.5     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   631 709 488 808 595 995 0.0 0.0   Gross profit growth   13.7% 12.5% -31.3% 65.8% -26.4% 67.3% -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)   537 662 494 642 501 785 7 7   Balance sheet change%   20.4% 23.1% -25.3% 29.8% -22.0% 56.8% -99.2% 0.0%   Added value   190.1 278.1 100.6 296.5 71.6 486.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -52 26 -57 -143 -35 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   24.7% 34.1% 11.5% 35.3% 10.2% 48.9% 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 %   32.3% 41.3% 10.7% 51.1% 11.7% 77.5% 0.0% 0.0%   ROI %   71.8% 81.2% 21.2% 83.4% 15.2% 105.7% 0.0% 0.0%   ROE %   55.9% 66.3% 17.5% 66.5% 12.0% 86.4% 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 %   47.7% 49.0% 44.9% 69.0% 75.4% 65.2% 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, %   -112.4% -53.4% -184.8% -159.6% -397.2% -76.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 2.1% 7.5% 4.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   39.2% 0.0% 0.0% 128.7% 13.1% 0.4% 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   1.6 1.6 1.3 3.4 4.0 2.8 0.0 0.0   Current Ratio   1.6 1.6 1.3 3.4 4.0 2.8 0.0 0.0   Cash and cash equivalent   213.7 148.6 186.0 482.9 339.8 399.8 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   156.4 191.2 78.6 433.0 370.0 501.0 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  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   190 278 101 297 72 487 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   190 278 101 297 78 487 0 0   EBIT / employee   155 242 56 286 61 487 0 0   Net earnings / employee   123 192 48 221 49 384 0 0