Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AABRINK MANAGEMENT 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% 2.5% 2.5%   Bankruptcy risk   2.7% 1.3% 1.6% 1.5% 4.1% 2.1% 9.4% 9.4%   Credit score (0-100)   62 81 75 76 49 66 26 26   Credit rating   BBB A A A BBB A BB BB   Credit limit (kDKK)   0.0 21.8 3.6 11.8 0.0 0.2 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   266 700 121 357 353 523 0.0 0.0   EBITDA   266 700 121 357 353 -76.5 0.0 0.0   EBIT   204 637 58.6 313 340 -84.8 0.0 0.0   Pre-tax profit (PTP)   -356.6 560.1 304.4 355.9 419.3 185.8 0.0 0.0   Net earnings   -350.7 429.9 323.3 276.8 325.7 150.1 0.0 0.0   Pre-tax profit without non-rec. items   -357 560 304 356 419 186 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   175 112 50.3 6.0 34.5 26.2 0.0 0.0   Shareholders equity total   991 1,421 1,744 2,021 2,347 2,497 2,397 2,397   Interest-bearing liabilities   7,488 2,619 2,743 8,474 210 117 0.0 0.0   Balance sheet total (assets)   8,523 4,516 4,578 10,682 2,673 2,644 2,397 2,397   Net Debt   7,364 1,734 2,580 8,016 -353 -234 -2,397 -2,397     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   266 700 121 357 353 523 0.0 0.0   Gross profit growth   -36.4% 163.3% -82.7% 195.6% -1.2% 48.4% -100.0% 0.0%   Employees   0 0 0 0 0 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)   8,523 4,516 4,578 10,682 2,673 2,644 2,397 2,397   Balance sheet change%   22.5% -47.0% 1.4% 133.3% -75.0% -1.1% -9.4% 0.0%   Added value   203.5 637.3 58.6 312.8 339.8 -84.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -125 -124 -124 -89 16 -17 -26 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 -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 (%)   76.6% 91.1% 48.5% 87.6% 96.3% -16.2% 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 %   -1.0% 10.7% 10.4% 7.8% 10.0% 7.3% 0.0% 0.0%   ROI %   -1.0% 10.9% 10.8% 8.0% 10.2% 7.5% 0.0% 0.0%   ROE %   -28.5% 35.6% 20.4% 14.7% 14.9% 6.2% 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 %   11.6% 31.5% 38.1% 18.9% 87.8% 94.4% 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, %   2,771.6% 247.9% 2,136.4% 2,245.2% -100.1% 305.6% 0.0% 0.0%   Gearing %   755.6% 184.3% 157.2% 419.3% 8.9% 4.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 2.7% 6.3% 4.3% 5.7% 4.4% 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   0.7 0.4 0.2 0.8 8.0 2.8 0.0 0.0   Current Ratio   0.7 0.4 0.2 0.8 8.0 2.8 0.0 0.0   Cash and cash equivalent   123.8 885.1 163.0 458.3 562.7 350.5 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   -2,134.8 -2,193.6 -2,290.0 -1,984.9 2,288.3 270.7 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   0 0 0 0 0 -85 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -77 0 0   EBIT / employee   0 0 0 0 0 -85 0 0   Net earnings / employee   0 0 0 0 0 150 0 0