Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AASKOV BYGGEFIRMA 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% 5.2% 5.2%   Bankruptcy risk   0.8% 0.7% 0.6% 0.6% 1.4% 2.2% 7.3% 7.1%   Credit score (0-100)   93 94 97 97 77 65 33 34   Credit rating   AA AA AA AA A BBB BBB BBB   Credit limit (kDKK)   1,464.3 2,029.5 1,567.9 2,075.4 76.1 0.4 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   9,336 14,496 9,712 12,755 5,833 4,554 0.0 0.0   EBITDA   6,663 8,449 5,307 9,104 1,850 569 0.0 0.0   EBIT   6,602 8,288 5,137 8,927 1,677 401 0.0 0.0   Pre-tax profit (PTP)   6,458.5 8,338.9 5,334.1 9,105.0 1,747.3 136.6 0.0 0.0   Net earnings   5,036.2 6,502.2 4,158.3 7,099.3 1,360.8 105.1 0.0 0.0   Pre-tax profit without non-rec. items   6,459 8,339 5,334 9,105 1,747 137 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   607 571 497 319 146 318 0.0 0.0   Shareholders equity total   10,252 12,754 11,913 15,012 9,373 7,478 7,398 7,398   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   18,599 31,676 19,386 24,388 16,908 9,248 7,398 7,398   Net Debt   -7,659 -8,168 -322 -401 -1,055 -181 -7,398 -7,398     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   9,336 14,496 9,712 12,755 5,833 4,554 0.0 0.0   Gross profit growth   84.6% 55.3% -33.0% 31.3% -54.3% -21.9% -100.0% 0.0%   Employees   5 5 6 6 5 4 0 0   Employee growth %   -28.6% 0.0% 20.0% 0.0% -16.7% -20.0% -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)   18,599 31,676 19,386 24,388 16,908 9,248 7,398 7,398   Balance sheet change%   41.7% 70.3% -38.8% 25.8% -30.7% -45.3% -20.0% 0.0%   Added value   6,663.3 8,448.7 5,307.1 9,104.4 1,854.5 569.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   524 -196 -244 -356 -347 4 -318 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 (%)   70.7% 57.2% 52.9% 70.0% 28.7% 8.8% 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 %   42.0% 33.6% 21.3% 42.2% 9.0% 3.1% 0.0% 0.0%   ROI %   83.4% 72.3% 43.4% 67.9% 15.1% 4.8% 0.0% 0.0%   ROE %   65.1% 56.5% 33.7% 52.7% 11.2% 1.2% 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 %   55.1% 40.3% 61.4% 61.6% 55.4% 80.9% 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, %   -114.9% -96.7% -6.1% -4.4% -57.0% -31.8% 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  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   2.2 1.7 2.6 2.6 2.2 5.1 0.0 0.0   Current Ratio   2.2 1.7 2.6 2.6 2.3 5.1 0.0 0.0   Cash and cash equivalent   7,658.7 8,168.3 321.9 400.5 1,055.4 181.2 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   6,271.4 11,738.2 11,610.6 14,732.0 9,343.3 7,178.3 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   1,333 1,690 885 1,517 371 142 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,333 1,690 885 1,517 370 142 0 0   EBIT / employee   1,320 1,658 856 1,488 335 100 0 0   Net earnings / employee   1,007 1,300 693 1,183 272 26 0 0