Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Aksel og Conrad Thalbitzer Holding 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% 0.6% 0.6%   Bankruptcy risk   1.2% 1.2% 1.6% 0.5% 0.8% 0.6% 15.3% 15.3%   Credit score (0-100)   84 82 74 99 92 97 13 13   Credit rating   A A A AA AA AA BB BB   Credit limit (kDKK)   324.4 233.2 20.9 1,252.4 1,671.7 1,851.0 -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   -36.7 -12.4 -3.3 -8.4 -142 -9.2 0.0 0.0   EBITDA   -36.7 -12.4 -3.3 -8.4 -142 -9.2 0.0 0.0   EBIT   -36.7 -12.4 -3.3 -8.4 -142 -9.2 0.0 0.0   Pre-tax profit (PTP)   2,304.9 88.6 -146.5 1,458.1 5,547.3 150.6 0.0 0.0   Net earnings   2,304.9 88.6 -146.5 1,458.1 5,544.8 150.6 0.0 0.0   Pre-tax profit without non-rec. items   2,305 88.6 -146 1,458 5,547 151 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   11,427 11,407 11,150 12,495 17,927 17,960 -4,025 -4,025   Interest-bearing liabilities   46.5 47.2 77.3 77.3 47.7 246 4,025 4,025   Balance sheet total (assets)   11,919 11,907 11,679 13,024 18,621 18,688 0.0 0.0   Net Debt   -462 -1,099 -1,309 -400 -2,847 -2,166 4,025 4,025     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   -36.7 -12.4 -3.3 -8.4 -142 -9.2 0.0 0.0   Gross profit growth   -25.9% 66.3% 73.5% -157.3% -1,584.2% 93.6% 0.0% 0.0%   Employees   1 1 1 1 1 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)   11,919 11,907 11,679 13,024 18,621 18,688 0 0   Balance sheet change%   22.7% -0.1% -1.9% 11.5% 43.0% 0.4% -100.0% 0.0%   Added value   -36.7 -12.4 -3.3 -8.4 -142.1 -9.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 -5.0 -5.0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   21.3% 0.8% -1.2% 11.8% 35.1% 3.5% 0.0% 0.0%   ROI %   22.3% 0.9% -1.2% 12.3% 36.4% 3.6% 0.0% 0.0%   ROE %   22.4% 0.8% -1.3% 12.3% 36.5% 0.8% 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 %   95.9% 95.8% 95.5% 95.9% 96.3% 96.1% -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, %   1,258.6% 8,884.0% 39,913.3% 4,740.9% 2,003.6% 23,625.5% 0.0% 0.0%   Gearing %   0.4% 0.4% 0.7% 0.6% 0.3% 1.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 24.1% 15.0% 5.9% 11.7% 345.7% 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   1.7 3.0 2.8 4.0 7.2 8.8 0.0 0.0   Current Ratio   1.7 3.0 2.8 4.0 7.2 8.8 0.0 0.0   Cash and cash equivalent   508.5 1,146.6 1,386.1 477.4 2,895.2 2,411.7 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   352.8 1,022.3 932.0 1,568.4 4,315.9 3,741.0 -2,012.7 -2,012.7   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   -37 -12 -3 -8 -142 -9 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -37 -12 -3 -8 -142 -9 0 0   EBIT / employee   -37 -12 -3 -8 -142 -9 0 0   Net earnings / employee   2,305 89 -146 1,458 5,545 151 0 0