Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AVT BUSINESS SCHOOL 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% 2.0% 2.0%   Bankruptcy risk   9.1% 5.2% 2.6% 2.4% 14.0% 8.6% 11.4% 11.2%   Credit score (0-100)   28 44 61 62 15 27 21 22   Credit rating   BB BBB BBB BBB BB BB 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   2,399 4,215 4,947 4,778 3,711 3,265 0.0 0.0   EBITDA   -247 1,509 2,259 1,839 346 622 0.0 0.0   EBIT   -1,124 646 1,408 993 -268 42.1 0.0 0.0   Pre-tax profit (PTP)   -1,765.5 57.3 1,414.5 1,061.9 -69.9 283.1 0.0 0.0   Net earnings   -1,874.1 409.6 1,211.8 827.0 -58.1 218.7 0.0 0.0   Pre-tax profit without non-rec. items   -1,766 57.3 1,415 1,062 -69.9 283 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   249 170 136 71.4 28.6 11.0 0.0 0.0   Shareholders equity total   -8,566 411 1,623 2,450 892 1,110 610 610   Interest-bearing liabilities   10,018 913 166 76.1 1,540 1,485 0.0 0.0   Balance sheet total (assets)   5,484 5,062 8,258 10,645 10,155 8,181 610 610   Net Debt   10,018 225 -1,865 -1,875 338 888 -610 -610     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   2,399 4,215 4,947 4,778 3,711 3,265 0.0 0.0   Gross profit growth   11.6% 75.7% 17.4% -3.4% -22.3% -12.0% -100.0% 0.0%   Employees   4 4 4 3 8 3 0 0   Employee growth %   -33.3% 0.0% 0.0% -25.0% 166.7% -62.5% -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)   5,484 5,062 8,258 10,645 10,155 8,181 610 610   Balance sheet change%   -19.9% -7.7% 63.1% 28.9% -4.6% -19.4% -92.5% 0.0%   Added value   -247.5 1,509.0 2,259.1 1,839.2 577.7 622.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,579 -1,685 -1,668 -1,692 -1,229 -1,160 -11 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 2.0 3.0 -1.0 1.0 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 (%)   -46.9% 15.3% 28.5% 20.8% -7.2% 1.3% 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 %   -8.1% 6.8% 21.6% 11.5% -0.3% 3.4% 0.0% 0.0%   ROI %   -11.8% 11.1% 87.4% 46.2% -1.2% 12.0% 0.0% 0.0%   ROE %   -30.4% 13.9% 119.2% 40.6% -3.5% 21.8% 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 %   -61.0% 8.1% 19.7% 23.0% 8.8% 13.6% 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, %   -4,047.6% 14.9% -82.6% -101.9% 97.5% 142.7% 0.0% 0.0%   Gearing %   -116.9% 222.1% 10.3% 3.1% 172.7% 133.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.0% 10.8% 4.4% 21.5% 4.9% 1.6% 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 0.4 0.9 1.1 1.0 1.1 0.0 0.0   Current Ratio   0.1 0.4 0.9 1.1 1.0 1.1 0.0 0.0   Cash and cash equivalent   0.0 687.9 2,031.7 1,951.0 1,201.8 596.6 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   -12,476.8 -2,984.8 -668.9 1,013.2 -126.8 524.1 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   -62 377 565 613 72 207 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -62 377 565 613 43 207 0 0   EBIT / employee   -281 162 352 331 -34 14 0 0   Net earnings / employee   -469 102 303 276 -7 73 0 0