Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ABBVIE A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 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% 1.1% 1.1%   Bankruptcy risk   2.1% 2.1% 2.1% 0.6% 0.8% 0.8% 7.2% 7.0%   Credit score (0-100)   69 68 67 97 91 90 34 34   Credit rating   A BBB A AA AA AA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 21.0 17.6 7.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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   453 137 184 292 285 288 288 288   Gross profit   453 137 184 75.1 81.7 77.2 0.0 0.0   EBITDA   33.2 6.8 9.4 14.5 15.4 16.9 0.0 0.0   EBIT   33.2 6.8 9.4 14.3 15.0 16.5 0.0 0.0   Pre-tax profit (PTP)   25.1 4.8 7.0 14.6 15.8 19.5 0.0 0.0   Net earnings   25.1 4.8 7.0 11.2 12.2 13.7 0.0 0.0   Pre-tax profit without non-rec. items   33.2 6.8 9.4 14.6 15.8 19.5 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   0.0 0.0 0.0 1.1 0.7 0.9 0.0 0.0   Shareholders equity total   145 150 157 184 196 61.9 61.4 61.4   Interest-bearing liabilities   0.0 0.0 0.0 25.9 0.3 57.3 0.0 0.0   Balance sheet total (assets)   201 221 191 237 224 151 61.4 61.4   Net Debt   0.0 0.0 0.0 -0.7 0.3 57.3 -61.4 -61.4     See the entire balance sheet 1.0 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   453 137 184 292 285 288 288 288   Net sales growth   -18.2% -69.8% 34.6% 59.0% -2.5% 1.1% 0.0% 0.0%   Gross profit   453 137 184 75.1 81.7 77.2 0.0 0.0   Gross profit growth   283.0% -69.8% 34.6% -59.2% 8.8% -5.5% -100.0% 0.0%   Employees   76 61 42 48 52 52 0 0   Employee growth %   -2.6% -19.7% -31.1% 14.3% 8.3% 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)   201 221 191 237 224 151 61 61   Balance sheet change%   -4.7% 9.9% -13.3% 23.8% -5.6% -32.3% -59.4% 0.0%   Added value   33.2 6.8 9.4 14.5 15.3 16.9 0.0 0.0   Added value %   7.3% 5.0% 5.1% 5.0% 5.4% 5.9% 0.0% 0.0%   Investments   -3 0 0 1 -1 -0 -1 0   Net sales trend   -1.0 -2.0 1.0 2.0 -1.0 1.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1.0 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 %   7.3% 5.0% 5.1% 5.0% 5.4% 5.9% 0.0% 0.0%   EBIT %   7.3% 5.0% 5.1% 4.9% 5.3% 5.7% 0.0% 0.0%   EBIT to gross profit (%)   7.3% 5.0% 5.1% 19.0% 18.4% 21.4% 0.0% 0.0%   Net Earnings %   5.5% 3.5% 3.8% 3.8% 4.3% 4.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   5.5% 3.5% 3.8% 3.9% 4.4% 4.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   7.3% 5.0% 5.1% 5.0% 5.5% 6.8% 0.0% 0.0%   ROA %   16.1% 3.2% 4.6% 6.9% 6.9% 10.6% 0.0% 0.0%   ROI %   18.2% 3.2% 4.6% 7.4% 7.8% 12.5% 0.0% 0.0%   ROE %   19.0% 3.3% 4.5% 6.6% 6.4% 10.6% 0.0% 0.0%   1.0 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 %   100.0% 100.0% 100.0% 77.7% 87.8% 40.9% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 18.1% 9.6% 31.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 9.0% 9.6% 31.0% -21.3% -21.3%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% -4.8% 2.1% 339.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 14.1% 0.2% 92.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 1.4% 0.7% 1.0% 0.0% 0.0%   1.0 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   0.0 0.0 0.0 4.4 8.1 1.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 4.4 8.1 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 26.6 0.0 0.0 0.0 0.0   1.0 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 67.6 67.0 108.3 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 31.5 34.7 30.1 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 80.1% 77.6% 51.4% 21.3% 21.3%   Net working capital   0.0 0.0 0.0 181.4 193.9 58.8 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 62.0% 68.0% 20.4% 0.0% 0.0%   1.0 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   6 2 4 6 5 6 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