Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ARMINOX A/S 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   0.4% 0.4% 0.5% 0.5% 0.5% 0.4% 6.9% 6.7%   Credit score (0-100)   100 100 99 99 99 100 35 36   Credit rating   AAA AAA AAA AA AAA AAA BBB BBB   Credit limit (kDKK)   9,865.0 9,689.6 9,622.9 11,830.1 13,755.3 7,734.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   45,530 46,123 47,616 60,830 54,502 28,723 0.0 0.0   EBITDA   29,173 32,402 34,464 45,924 39,383 16,351 0.0 0.0   EBIT   29,106 30,951 33,014 44,686 38,105 15,131 0.0 0.0   Pre-tax profit (PTP)   28,189.3 31,978.0 34,666.4 50,876.1 41,764.7 18,803.0 0.0 0.0   Net earnings   21,993.5 25,257.3 27,474.3 40,997.2 33,320.6 15,470.8 0.0 0.0   Pre-tax profit without non-rec. items   28,189 31,978 34,666 50,876 41,765 18,803 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   24,275 23,386 22,829 21,834 20,596 19,376 0.0 0.0   Shareholders equity total   73,918 69,481 71,276 87,991 109,116 64,261 55,849 55,849   Interest-bearing liabilities   15,369 8,540 8,081 7,286 11,384 14,708 0.0 0.0   Balance sheet total (assets)   115,384 115,134 101,809 139,411 141,616 93,849 55,849 55,849   Net Debt   9,193 -1,853 3,122 5,248 7,080 13,109 -55,849 -55,849     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   45,530 46,123 47,616 60,830 54,502 28,723 0.0 0.0   Gross profit growth   12.0% 1.3% 3.2% 27.8% -10.4% -47.3% -100.0% 0.0%   Employees   24 25 24 27 26 22 0 0   Employee growth %   4.3% 4.2% -4.0% 12.5% -3.7% -15.4% -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)   115,384 115,134 101,809 139,411 141,616 93,849 55,849 55,849   Balance sheet change%   2.7% -0.2% -11.6% 36.9% 1.6% -33.7% -40.5% 0.0%   Added value   29,173.4 32,402.3 34,463.9 45,924.1 39,342.9 16,350.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   538 -2,340 -2,007 -2,233 -2,517 -2,439 -19,376 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   63.9% 67.1% 69.3% 73.5% 69.9% 52.7% 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 %   25.4% 28.2% 32.4% 42.6% 30.1% 16.4% 0.0% 0.0%   ROI %   31.6% 37.2% 42.7% 56.4% 38.0% 18.7% 0.0% 0.0%   ROE %   31.3% 35.2% 39.0% 51.5% 33.8% 17.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   64.1% 60.3% 70.2% 63.1% 77.1% 68.5% 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, %   31.5% -5.7% 9.1% 11.4% 18.0% 80.2% 0.0% 0.0%   Gearing %   20.8% 12.3% 11.3% 8.3% 10.4% 22.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 4.3% 6.0% 6.1% 6.4% 3.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.4 1.3 2.2 1.0 1.8 0.8 0.0 0.0   Current Ratio   3.1 2.6 3.8 2.6 4.6 2.7 0.0 0.0   Cash and cash equivalent   6,176.2 10,393.3 4,959.3 2,037.7 4,304.2 1,599.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   60,971.9 55,128.3 54,814.0 65,151.9 83,584.5 35,773.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,216 1,296 1,436 1,701 1,513 743 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,216 1,296 1,436 1,701 1,515 743 0 0   EBIT / employee   1,213 1,238 1,376 1,655 1,466 688 0 0   Net earnings / employee   916 1,010 1,145 1,518 1,282 703 0 0