Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ÅBN ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 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% 1.5% 1.6%   Bankruptcy risk   14.7% 4.1% 3.0% 2.2% 2.9% 8.6% 20.6% 17.2%   Credit score (0-100)   15 50 57 64 58 28 5 10   Credit rating   BB BBB BBB BBB BBB BB B BB   Credit limit (kDKK)   -0.0 0.0 0.0 0.0 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 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -3.6 660 733 512 887 76.8 0.0 0.0   EBITDA   -3.6 434 679 153 120 -320 0.0 0.0   EBIT   -3.6 434 675 64.8 24.0 -427 0.0 0.0   Pre-tax profit (PTP)   -3.6 433.4 674.8 64.5 6.8 -449.4 0.0 0.0   Net earnings   -3.6 338.4 542.9 48.1 1.1 -352.9 0.0 0.0   Pre-tax profit without non-rec. items   -3.6 433 675 64.5 6.8 -449 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 13.0 7.5 2.0 0.0 0.0 0.0   Shareholders equity total   -6.7 336 749 802 673 320 -371 -371   Interest-bearing liabilities   0.0 0.0 0.0 391 352 320 371 371   Balance sheet total (assets)   2.5 672 999 1,688 1,420 938 0.0 0.0   Net Debt   -2.5 -7.5 -196 -263 102 311 371 371     See the entire balance sheet 1000.0 Volume  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -3.6 660 733 512 887 76.8 0.0 0.0   Gross profit growth   -294.9% 0.0% 11.1% -30.2% 73.3% -91.3% -100.0% 0.0%   Employees   0 2 2 2 3 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 50.0% -66.7% -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)   2 672 999 1,688 1,420 938 0 0   Balance sheet change%   -34.7% 27,120.5% 48.8% 68.9% -15.9% -33.9% -100.0% 0.0%   Added value   -3.6 433.5 678.7 152.9 112.1 -319.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 432 257 -29 -32 -94 -829 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 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 (%)   101.8% 65.7% 92.1% 12.6% 2.7% -555.7% 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 %   -56.2% 127.3% 80.8% 5.8% 1.8% -36.2% 0.0% 0.0%   ROI %   -192.1% 201.0% 101.6% 7.0% 2.1% -44.8% 0.0% 0.0%   ROE %   -116.2% 199.7% 100.0% 6.2% 0.1% -71.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -73.0% 50.1% 75.0% 47.5% 47.4% 34.1% -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, %   68.0% -1.7% -28.9% -171.8% 84.8% -97.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 48.8% 52.3% 99.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 7.2% 5.5% 6.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.3 0.1 2.9 2.0 0.9 0.2 0.0 0.0   Current Ratio   0.3 1.0 3.0 2.3 1.4 0.5 0.0 0.0   Cash and cash equivalent   2.5 7.5 196.3 653.7 249.6 8.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 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   -6.7 -0.5 206.0 532.3 162.3 -117.8 -185.5 -185.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 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   0 217 339 76 37 -320 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 217 339 76 40 -320 0 0   EBIT / employee   0 217 338 32 8 -427 0 0   Net earnings / employee   0 169 271 24 0 -353 0 0