Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Delika Aarhus A/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 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1%   Bankruptcy risk   0.0% 6.3% 7.3% 7.9% 5.5% 4.7% 18.0% 18.0%   Credit score (0-100)   0 37 32 30 40 46 8 8   Credit rating   N/A BBB BBB BB BBB 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)  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 57,883 47,833 42,121 19,836 39,707 0.0 0.0   EBITDA   0.0 2,159 -11,082 -14,114 -14,361 1,043 0.0 0.0   EBIT   0.0 -932 -11,082 -14,114 -19,816 -4,582 0.0 0.0   Pre-tax profit (PTP)   0.0 -2,772.9 -10,097.0 -13,829.0 -22,289.0 -8,353.9 0.0 0.0   Net earnings   0.0 -2,170.0 -10,097.0 -13,829.0 -18,352.9 -5,984.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -2,773 -11,082 -14,114 -22,289 -8,354 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 74,410 0.0 0.0 83,073 88,948 0.0 0.0   Shareholders equity total   0.0 -1,420 -11,517 24,653 6,301 316 -1,184 -1,184   Interest-bearing liabilities   0.0 27,899 0.0 0.0 86,869 93,945 1,184 1,184   Balance sheet total (assets)   0.0 90,530 111,866 110,886 112,034 119,398 0.0 0.0   Net Debt   0.0 27,899 0.0 0.0 86,792 93,945 1,184 1,184     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   0.0 57,883 47,833 42,121 19,836 39,707 0.0 0.0   Gross profit growth   0.0% 0.0% -17.4% -11.9% -52.9% 100.2% -100.0% 0.0%   Employees   0 98 0 0 71 73 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 2.8% -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)   0 90,530 111,866 110,886 112,034 119,398 0 0   Balance sheet change%   0.0% 0.0% 23.6% -0.9% 1.0% 6.6% -100.0% 0.0%   Added value   0.0 2,159.1 -11,082.0 -14,114.0 -19,816.3 1,042.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 71,319 -74,410 0 77,617 250 -88,948 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 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   0.0% -1.6% -23.2% -33.5% -99.9% -11.5% 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 %   0.0% -1.0% -10.3% -12.0% -17.7% -3.9% 0.0% 0.0%   ROI %   0.0% -2.9% -14.4% -12.0% -19.2% -4.7% 0.0% 0.0%   ROE %   0.0% -2.4% -25.6% -210.6% -118.6% -180.9% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   0.0% -1.5% 0.0% 100.0% 5.6% 0.3% -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% 1,292.1% 0.0% 0.0% -604.4% 9,011.3% 0.0% 0.0%   Gearing %   0.0% -1,964.7% 0.0% 0.0% 1,378.8% 29,683.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 13.4% 0.0% 0.0% 5.9% 4.2% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 0.1 0.0 0.0 0.2 0.1 0.0 0.0   Current Ratio   0.0 0.2 0.0 0.0 0.3 0.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 76.4 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   0.0 -68,822.5 0.0 0.0 -75,454.7 -84,044.2 -591.8 -591.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 22 0 0 -279 14 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 22 0 0 -202 14 0 0   EBIT / employee   0 -10 0 0 -279 -63 0 0   Net earnings / employee   0 -22 0 0 -258 -82 0 0