Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AKSEL 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.4% 3.7% 3.2% 9.1% 7.7% 4.3% 7.7% 7.7%   Credit score (0-100)   80 52 54 26 31 48 32 32   Credit rating   A BBB BBB BB BB BBB BB BB   Credit limit (kDKK)   108.5 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   50.9 -169 -14.1 -2.7 23.0 -2.6 0.0 0.0   EBITDA   50.9 -2,076 -621 -612 -654 -692 0.0 0.0   EBIT   45.1 -2,082 -627 -612 -654 -692 0.0 0.0   Pre-tax profit (PTP)   4,777.7 28,679.8 3,725.2 -5,718.5 2,255.0 2,086.8 0.0 0.0   Net earnings   4,606.7 28,856.9 2,905.7 -5,720.0 2,255.0 1,783.9 0.0 0.0   Pre-tax profit without non-rec. items   4,778 28,680 3,725 -5,719 2,255 2,087 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   11.6 5.8 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   12,687 40,044 41,449 31,829 32,834 33,718 32,593 32,593   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   12,935 40,183 42,174 31,876 32,913 34,022 32,593 32,593   Net Debt   -7,100 -39,653 -42,172 -31,575 -32,827 -34,019 -32,593 -32,593     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   50.9 -169 -14.1 -2.7 23.0 -2.6 0.0 0.0   Gross profit growth   0.0% 0.0% 91.6% 80.6% 0.0% 0.0% 0.0% 0.0%   Employees   0 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)   12,935 40,183 42,174 31,876 32,913 34,022 32,593 32,593   Balance sheet change%   37.2% 210.7% 5.0% -24.4% 3.3% 3.4% -4.2% 0.0%   Added value   50.9 -2,075.9 -620.7 -612.5 -653.5 -691.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -12 -12 -12 0 0 0 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 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   88.6% 1,232.9% 4,440.5% 22,409.6% -2,837.4% 26,152.7% 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 %   42.8% 108.6% 9.2% -0.5% 7.0% 6.2% 0.0% 0.0%   ROI %   43.4% 109.4% 9.3% -0.5% 7.0% 6.3% 0.0% 0.0%   ROE %   41.8% 109.5% 7.1% -15.6% 7.0% 5.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   98.1% 99.7% 98.3% 99.9% 99.8% 99.1% 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, %   -13,941.8% 1,910.1% 6,794.1% 5,155.5% 5,023.0% 4,917.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   30.0 287.6 58.2 690.1 420.3 112.0 0.0 0.0   Current Ratio   30.0 287.6 58.2 690.1 420.3 112.0 0.0 0.0   Cash and cash equivalent   7,100.2 39,652.7 42,172.5 31,575.0 32,826.6 34,019.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,540.8 17,292.1 5,873.7 3,411.6 1,941.9 1,073.6 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -2,076 -621 -612 -654 -692 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -2,076 -621 -612 -654 -692 0 0   EBIT / employee   0 -2,082 -627 -612 -654 -692 0 0   Net earnings / employee   0 28,857 2,906 -5,720 2,255 1,784 0 0