Aaby Affinering ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Estimate generation in progress, please wait...
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  9.0% 9.0% 10.5% 10.0% 13.3%  
Credit score (0-100)  29 29 23 23 16  
Credit rating  BB BB BB BB BB  
Credit limit (kDKK)  -0.0 -0.0 -0.0 -0.0 -0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6

Net sales  0 0 0 0 0  
Gross profit  184 42.5 3.0 -5.4 0.0  
EBITDA  -126 -41.3 3.0 -8.8 0.0  
EBIT  -279 -194 -150 -161 -153  
Pre-tax profit (PTP)  -294.7 -208.8 -167.9 -181.0 -161.1  
Net earnings  -229.9 -205.2 -131.0 -115.2 -115.1  
Pre-tax profit without non-rec. items  -295 -209 -168 -181 -161  

 
See the entire income statement

Balance sheet (kDKK) 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6

Tangible assets total  915 763 610 458 305  
Shareholders equity total  -511 -716 -847 -962 -1,078  
Interest-bearing liabilities  1,537 1,522 1,564 1,073 1,073  
Balance sheet total (assets)  1,109 844 792 641 536  

Net Debt  1,527 1,522 1,564 1,073 1,073  
 
See the entire balance sheet

Volume 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  184 42.5 3.0 -5.4 0.0  
Gross profit growth  -16.2% -76.9% -92.9% 0.0% 0.0%  
Employees  1 1 1 0 0  
Employee growth %  0.0% 0.0% 0.0% -100.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,109 844 792 641 536  
Balance sheet change%  -16.6% -23.9% -6.2% -19.1% -16.3%  
Added value  -278.6 -193.9 -149.6 -161.4 -152.6  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -305 -305 -305 -305 -305  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -2.0 -3.0 -4.0 -5.0 -5.0  

Profitability 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  -151.4% -456.3% -4,986.0% 2,999.5% 0.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  -17.1% -12.0% -9.3% -10.0% -9.3%  
ROI %  -18.5% -12.4% -9.5% -11.9% -14.0%  
ROE %  -18.9% -21.0% -16.0% -16.1% -19.6%  

Solidity 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
Equity ratio %  -31.5% -45.9% -51.7% -60.0% -66.8%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -1,212.0% -3,685.3% 52,126.8% -12,200.4% 0.0%  
Gearing %  -300.7% -212.4% -184.6% -111.5% -99.6%  
Net interest  0 0 0 0 0  
Financing costs %  1.2% 1.2% 1.2% 1.5% 1.0%  

Liquidity 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
Quick Ratio  0.4 0.2 0.4 0.3 0.4  
Current Ratio  0.4 0.2 0.4 0.3 0.4  
Cash and cash equivalent  10.1 0.0 0.0 0.0 0.0  

Capital use efficiency 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -353.8 -405.0 -319.0 -347.4 -309.9  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
Net sales / employee  0 0 0 0 0  
Added value / employee  -279 -194 -150 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -126 -41 3 0 0  
EBIT / employee  -279 -194 -150 0 0  
Net earnings / employee  -230 -205 -131 0 0