Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Abelformidabel 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% 3.2% 3.2%   Bankruptcy risk   5.2% 3.7% 2.6% 3.1% 5.2% 4.4% 15.5% 15.5%   Credit score (0-100)   44 53 61 55 42 46 13 13   Credit rating   BBB BBB BBB BBB BBB BBB BB 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 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   716 674 655 494 452 497 0.0 0.0   EBITDA   343 362 164 232 60.3 58.7 0.0 0.0   EBIT   325 321 123 181 9.1 25.5 0.0 0.0   Pre-tax profit (PTP)   325.0 319.1 123.2 175.5 -36.2 -17.3 0.0 0.0   Net earnings   249.6 255.9 96.0 136.1 -31.6 -15.8 0.0 0.0   Pre-tax profit without non-rec. items   325 319 123 176 -36.2 -17.3 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   122 197 157 105 54.2 21.0 0.0 0.0   Shareholders equity total   250 505 601 738 306 290 240 240   Interest-bearing liabilities   0.0 91.6 23.3 10.0 143 135 0.0 0.0   Balance sheet total (assets)   460 856 939 1,057 762 756 240 240   Net Debt   -200 -22.4 -214 -114 91.7 20.9 -240 -240     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   716 674 655 494 452 497 0.0 0.0   Gross profit growth   0.0% -5.9% -2.8% -24.6% -8.5% 9.9% -100.0% 0.0%   Employees   0 2 1 1 1 1 0 0   Employee growth %   0.0% 0.0% -50.0% 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)   460 856 939 1,057 762 756 240 240   Balance sheet change%   0.0% 86.1% 9.8% 12.5% -27.9% -0.8% -68.2% 0.0%   Added value   343.1 362.2 163.6 232.0 60.3 58.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   104 35 -81 -102 -102 -66 -21 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   45.4% 47.7% 18.8% 36.6% 2.0% 5.1% 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 %   70.7% 48.9% 13.7% 18.1% 1.7% 4.3% 0.0% 0.0%   ROI %   128.3% 75.5% 20.0% 26.3% 2.6% 7.5% 0.0% 0.0%   ROE %   100.0% 67.8% 17.3% 20.3% -6.1% -5.3% 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 %   54.3% 59.1% 64.0% 69.8% 40.1% 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, %   -58.3% -6.2% -130.8% -49.1% 152.2% 35.6% 0.0% 0.0%   Gearing %   0.0% 18.1% 3.9% 1.3% 46.7% 46.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.1% -0.5% 31.8% 67.8% 36.1% 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   1.6 1.9 2.3 2.9 1.5 1.5 0.0 0.0   Current Ratio   1.6 1.9 2.3 2.9 1.5 1.5 0.0 0.0   Cash and cash equivalent   200.1 113.9 237.3 123.9 51.3 113.8 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   131.3 309.4 447.7 601.0 220.6 238.0 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  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   0 181 164 232 60 59 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 181 164 232 60 59 0 0   EBIT / employee   0 161 123 181 9 25 0 0   Net earnings / employee   0 128 96 136 -32 -16 0 0