Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Asia Trafik 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  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 6.1% 8.6% 6.0% 22.6% 6.3% 19.7% 19.7%   Credit score (0-100)   0 40 30 40 4 36 5 5   Credit rating   N/A BBB BB BBB B BBB B B   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)  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 89.7 377 461 8.0 746 0.0 0.0   EBITDA   0.0 71.4 54.9 72.3 -358 500 0.0 0.0   EBIT   0.0 51.4 14.9 19.3 -358 447 0.0 0.0   Pre-tax profit (PTP)   0.0 51.4 14.9 19.2 -357.8 446.0 0.0 0.0   Net earnings   0.0 40.1 11.6 15.0 -357.8 413.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 51.4 14.9 19.2 -358 446 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 130 265 212 212 159 0.0 0.0   Shareholders equity total   0.0 140 152 167 -191 222 122 122   Interest-bearing liabilities   0.0 215 177 218 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 372 525 562 340 579 122 122   Net Debt   0.0 -27.0 118 194 -1.0 -398 -122 -122     See the entire balance sheet 1000.0 Volume  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   0.0 89.7 377 461 8.0 746 0.0 0.0   Gross profit growth   0.0% 0.0% 320.8% 22.1% -98.3% 9,199.6% -100.0% 0.0%   Employees   0 0 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)   0 372 525 562 340 579 122 122   Balance sheet change%   0.0% 0.0% 40.9% 7.2% -39.5% 70.1% -78.9% 0.0%   Added value   0.0 71.4 54.9 72.3 -304.7 500.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 110 95 -106 0 -106 -159 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   0.0% 57.3% 4.0% 4.2% -4,460.3% 59.9% 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 %   0.0% 13.8% 3.3% 3.5% -65.4% 80.6% 0.0% 0.0%   ROI %   0.0% 14.5% 4.4% 5.4% -186.0% 402.8% 0.0% 0.0%   ROE %   0.0% 28.6% 8.0% 9.4% -141.2% 147.0% 0.0% 0.0%   1000.0 Solidity  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   0.0% 37.6% 28.9% 29.7% -36.0% 38.4% 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, %   0.0% -37.8% 214.1% 268.2% 0.3% -79.6% 0.0% 0.0%   Gearing %   0.0% 153.6% 116.7% 130.8% 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  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.0 1.0 0.7 0.9 0.2 1.1 0.0 0.0   Current Ratio   0.0 1.0 0.7 0.9 0.2 1.1 0.0 0.0   Cash and cash equivalent   0.0 242.1 59.5 24.1 1.0 398.2 0.0 0.0   1000.0 Capital use efficiency  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   0.0 10.1 -113.6 -45.5 -420.4 41.6 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  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 55 72 -305 500 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 55 72 -358 500 0 0   EBIT / employee   0 0 15 19 -358 447 0 0   Net earnings / employee   0 0 12 15 -358 413 0 0