Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Avian 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% 3.3% 3.3%   Bankruptcy risk   3.2% 2.2% 1.6% 1.8% 5.6% 36.0% 18.0% 17.8%   Credit score (0-100)   57 67 75 70 40 0 8 8   Credit rating   BBB BBB A A BBB C B B   Credit limit (kDKK)   0.0 0.3 14.6 2.5 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   2,122 5,511 5,432 6,537 5,221 3,823 0.0 0.0   EBITDA   786 2,451 1,112 2,027 202 74.1 0.0 0.0   EBIT   410 2,377 982 1,941 88.0 -3,555 0.0 0.0   Pre-tax profit (PTP)   407.0 2,374.0 938.0 1,865.0 35.0 -3,651.6 0.0 0.0   Net earnings   317.0 1,851.0 783.0 1,511.0 46.0 -2,795.1 0.0 0.0   Pre-tax profit without non-rec. items   407 2,374 938 1,865 35.0 -3,652 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   26.0 35.0 304 235 167 100 0.0 0.0   Shareholders equity total   961 2,487 1,783 2,511 1,046 -1,749 -1,799 -1,799   Interest-bearing liabilities   0.0 23.0 427 9.0 22.0 1,576 1,799 1,799   Balance sheet total (assets)   5,094 11,459 8,682 9,740 7,505 5,324 0.0 0.0   Net Debt   -1,500 -7,329 -4,660 -2,321 -768 538 1,799 1,799     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   2,122 5,511 5,432 6,537 5,221 3,823 0.0 0.0   Gross profit growth   25.5% 159.7% -1.4% 20.3% -20.1% -26.8% -100.0% 0.0%   Employees   2 3 7 8 9 7 0 0   Employee growth %   0.0% 50.0% 133.3% 14.3% 12.5% -22.2% -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)   5,094 11,459 8,682 9,740 7,505 5,324 0 0   Balance sheet change%   93.2% 125.0% -24.2% 12.2% -22.9% -29.1% -100.0% 0.0%   Added value   786.0 2,451.0 1,112.0 2,027.0 174.0 74.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -716 -98 107 -155 232 -4,110 -100 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 (%)   19.3% 43.1% 18.1% 29.7% 1.7% -93.0% 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 %   11.1% 28.8% 9.8% 21.1% 1.0% -48.4% 0.0% 0.0%   ROI %   36.7% 129.2% 38.6% 75.7% 4.4% -237.0% 0.0% 0.0%   ROE %   28.1% 107.4% 36.7% 70.4% 2.6% -87.8% 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 %   39.2% 34.2% 34.8% 45.1% 31.5% -57.2% -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, %   -190.8% -299.0% -419.1% -114.5% -380.2% 725.7% 0.0% 0.0%   Gearing %   0.0% 0.9% 23.9% 0.4% 2.1% -90.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 113.0% 20.0% 34.9% 341.9% 15.0% 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   3.5 2.5 2.7 3.3 3.4 1.7 0.0 0.0   Current Ratio   1.2 1.3 1.3 1.3 1.1 0.7 0.0 0.0   Cash and cash equivalent   1,500.0 7,352.0 5,087.0 2,330.0 790.0 1,037.7 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   932.0 2,541.0 1,676.0 2,428.0 667.0 -1,808.6 -899.4 -899.4   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   393 817 159 253 19 11 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   393 817 159 253 22 11 0 0   EBIT / employee   205 792 140 243 10 -508 0 0   Net earnings / employee   159 617 112 189 5 -399 0 0