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  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% 1.6% 1.6%   Bankruptcy risk   0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 6.0% 6.0%   Credit score (0-100)   99 99 99 99 99 99 39 39   Credit rating   AA AAA AAA AAA AAA AAA BBB BBB   Credit limit (kDKK)   2,444.6 2,139.9 2,282.3 2,291.5 2,324.4 2,072.9 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   23,585 24,733 24,972 25,787 25,019 26,019 0.0 0.0   EBITDA   6,100 5,029 4,679 4,562 4,756 3,200 0.0 0.0   EBIT   4,762 3,667 3,560 3,463 3,640 2,160 0.0 0.0   Pre-tax profit (PTP)   4,673.2 3,602.3 3,487.7 3,339.9 3,569.2 2,083.9 0.0 0.0   Net earnings   4,673.2 3,602.3 3,487.7 3,339.9 3,569.2 2,083.9 0.0 0.0   Pre-tax profit without non-rec. items   4,673 3,602 3,488 3,340 3,569 2,084 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   4,393 4,442 4,079 2,002 1,895 1,794 0.0 0.0   Shareholders equity total   15,351 14,280 14,166 14,018 14,247 12,762 0.0 0.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 1,800 1,800   Balance sheet total (assets)   24,142 20,589 23,318 20,304 18,746 18,228 1,800 1,800   Net Debt   -5,175 -1,296 -4,371 -4,617 -4,904 -3,571 1,800 1,800     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   23,585 24,733 24,972 25,787 25,019 26,019 0.0 0.0   Gross profit growth   7.0% 4.9% 1.0% 3.3% -3.0% 4.0% -100.0% 0.0%   Employees   27 28 26 25 25 26 0 0   Employee growth %   3.8% 3.7% -7.1% -3.8% 0.0% 4.0% -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)   24,142 20,589 23,318 20,304 18,746 18,228 1,800 1,800   Balance sheet change%   5.8% -14.7% 13.3% -12.9% -7.7% -2.8% -90.1% 0.0%   Added value   6,099.6 5,028.9 4,678.6 4,562.3 4,739.2 3,200.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,676 -1,913 -2,081 -3,777 -1,822 -1,742 -1,794 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 (%)   20.2% 14.8% 14.3% 13.4% 14.5% 8.3% 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 %   20.3% 16.4% 16.3% 16.0% 18.8% 11.8% 0.0% 0.0%   ROI %   32.3% 24.5% 24.0% 23.9% 25.9% 16.2% 0.0% 0.0%   ROE %   31.7% 24.3% 24.5% 23.7% 25.3% 15.4% 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 %   63.6% 69.4% 60.8% 69.0% 76.0% 70.0% 0.0% 0.0%   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, %   -84.8% -25.8% -93.4% -101.2% -103.1% -111.6% 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  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 2.0 1.8 2.3 3.0 2.5 0.0 0.0   Current Ratio   1.7 2.0 1.8 2.3 3.0 2.5 0.0 0.0   Cash and cash equivalent   5,175.0 1,295.5 4,371.2 4,617.3 4,904.2 3,571.3 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   5,906.1 5,769.7 6,784.8 8,229.7 9,160.2 8,373.7 -900.0 -900.0   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   226 180 180 182 190 123 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   226 180 180 182 190 123 0 0   EBIT / employee   176 131 137 139 146 83 0 0   Net earnings / employee   173 129 134 134 143 80 0 0