Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AAKJAER Landinspektører P/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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   1.1% 1.1% 1.1% 1.1% 1.0% 1.1% 4.2% 3.9%   Credit score (0-100)   85 84 82 84 85 83 48 50   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   764.8 900.3 771.3 851.2 1,156.0 786.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   24,733 24,972 25,787 25,019 26,019 24,492 0.0 0.0   EBITDA   5,029 4,679 4,562 4,756 3,200 4,656 0.0 0.0   EBIT   3,667 3,560 3,463 3,640 2,160 3,557 0.0 0.0   Pre-tax profit (PTP)   3,602.3 3,487.7 3,339.9 3,569.2 2,083.9 3,507.4 0.0 0.0   Net earnings   3,602.3 3,487.7 3,339.9 3,569.2 2,083.9 3,507.4 0.0 0.0   Pre-tax profit without non-rec. items   3,602 3,488 3,340 3,569 2,084 3,507 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   4,442 4,079 2,002 1,895 1,794 2,715 0.0 0.0   Shareholders equity total   14,280 14,166 14,018 14,247 12,762 14,185 7,168 7,168   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   20,589 23,318 20,304 18,746 18,228 19,316 7,168 7,168   Net Debt   -1,296 -4,371 -4,617 -4,904 -3,571 -6,142 -5,968 -5,968     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   24,733 24,972 25,787 25,019 26,019 24,492 0.0 0.0   Gross profit growth   4.9% 1.0% 3.3% -3.0% 4.0% -5.9% -100.0% 0.0%   Employees   28 26 25 25 26 25 0 0   Employee growth %   3.7% -7.1% -3.8% 0.0% 4.0% -3.8% -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)   20,589 23,318 20,304 18,746 18,228 19,316 7,168 7,168   Balance sheet change%   -14.7% 13.3% -12.9% -7.7% -2.8% 6.0% -62.9% 0.0%   Added value   5,028.9 4,678.6 4,562.3 4,756.0 3,275.9 4,655.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,913 -2,081 -3,777 -1,822 -1,742 -777 -2,715 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 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   14.8% 14.3% 13.4% 14.5% 8.3% 14.5% 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 %   16.4% 16.3% 16.0% 18.8% 11.8% 19.1% 0.0% 0.0%   ROI %   24.5% 24.0% 23.9% 25.9% 16.2% 26.6% 0.0% 0.0%   ROE %   24.3% 24.5% 23.7% 25.3% 15.4% 26.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   69.4% 60.8% 69.0% 76.0% 70.0% 73.4% 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, %   -25.8% -93.4% -101.2% -103.1% -111.6% -131.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.0 1.8 2.3 3.0 2.5 2.8 0.0 0.0   Current Ratio   2.0 1.8 2.3 3.0 2.5 2.8 0.0 0.0   Cash and cash equivalent   1,295.5 4,371.2 4,617.3 4,904.2 3,571.3 6,141.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   5,769.7 6,784.8 8,229.7 9,160.2 8,373.7 9,471.9 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   180 180 182 190 126 186 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   180 180 182 190 123 186 0 0   EBIT / employee   131 137 139 146 83 142 0 0   Net earnings / employee   129 134 134 143 80 140 0 0