Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AIRPORT DEVELOPMENT 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 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% 2.4% 2.4%   Bankruptcy risk   3.6% 8.0% 3.4% 5.5% 6.1% 3.0% 8.8% 8.8%   Credit score (0-100)   54 32 53 39 38 56 28 28   Credit rating   BBB BB BBB BBB 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   0 0 0 0 0 0 0 0   Gross profit   11,612 12,072 11,709 13,633 10,167 17,474 0.0 0.0   EBITDA   8,201 9,568 9,524 799 6,885 13,311 0.0 0.0   EBIT   4,748 -9,643 7,023 -1,669 4,326 10,619 0.0 0.0   Pre-tax profit (PTP)   4,723.8 -10,133.7 6,319.1 -2,454.2 2,701.4 5,967.8 0.0 0.0   Net earnings   247.8 -10,308.5 6,224.7 -6,377.6 -4,736.9 5,451.3 0.0 0.0   Pre-tax profit without non-rec. items   4,724 -10,134 6,319 -2,454 2,701 5,968 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   73,181 67,937 65,900 62,532 60,969 59,039 0.0 0.0   Shareholders equity total   -118,586 -127,871 -121,124 -127,456 -132,218 -127,059 -127,659 -127,659   Interest-bearing liabilities   27,156 31,568 44,603 46,971 60,666 67,570 131,628 131,628   Balance sheet total (assets)   98,980 76,223 73,887 71,564 72,108 74,898 3,968 3,968   Net Debt   26,956 31,189 44,227 46,652 60,387 66,811 131,628 131,628     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   11,612 12,072 11,709 13,633 10,167 17,474 0.0 0.0   Gross profit growth   -45.0% 4.0% -3.0% 16.4% -25.4% 71.9% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   98,980 76,223 73,887 71,564 72,108 74,898 3,968 3,968   Balance sheet change%   0.1% -23.0% -3.1% -3.1% 0.8% 3.9% -94.7% 0.0%   Added value   8,201.0 9,568.0 9,524.3 799.4 6,793.8 13,311.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,902 -41,104 -4,544 -5,829 -4,127 -4,605 -59,059 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 -1.0 1.0 2.0 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 (%)   40.9% -79.9% 60.0% -12.2% 42.5% 60.8% 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 %   2.2% -4.3% 3.6% -0.8% 2.2% 5.5% 0.0% 0.0%   ROI %   16.2% -31.2% 18.6% -3.4% 8.3% 17.3% 0.0% 0.0%   ROE %   0.3% -11.8% 8.3% -8.8% -6.6% 7.4% 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 %   -54.5% -62.7% -62.1% -64.0% -64.7% -62.9% -97.0% -97.0%   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, %   328.7% 326.0% 464.4% 5,835.6% 877.1% 501.9% 0.0% 0.0%   Gearing %   -22.9% -24.7% -36.8% -36.9% -45.9% -53.2% -103.1% -103.1%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 3.3% 2.1% 1.9% 3.3% 8.0% 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   0.1 0.1 0.1 0.1 0.1 0.1 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   200.0 379.1 376.8 319.1 278.6 759.5 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)   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   -47,424.2 -46,049.7 -47,383.4 -59,967.6 -72,656.1 -74,826.1 -65,813.8 -65,813.8   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 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0