Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INVESTERINGSSELSKABET ÅDALEN HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 0.6% 0.6%   Bankruptcy risk   14.2% 19.5% 14.3% 7.4% 6.6% 5.6% 13.5% 13.3%   Credit score (0-100)   16 7 15 31 35 40 17 17   Credit rating   BB B BB BB 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   79 -55 95 0 156 129 129 129   Gross profit   78.5 -54.6 95.3 0.0 156 129 0.0 0.0   EBITDA   78.5 -54.6 95.3 0.0 156 129 0.0 0.0   EBIT   78.5 -54.6 95.3 0.0 156 129 0.0 0.0   Pre-tax profit (PTP)   78.5 -54.6 95.3 103.6 156.2 129.2 0.0 0.0   Net earnings   78.5 -54.6 95.3 103.6 156.2 129.2 0.0 0.0   Pre-tax profit without non-rec. items   78.5 -54.6 95.3 104 156 129 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   98.8 44.3 140 243 399 529 404 404   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   98.8 44.3 140 243 399 529 404 404   Net Debt   -0.1 -0.1 -0.1 -0.1 -0.1 -0.1 -404 -404     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   79 -55 95 0 156 129 129 129   Net sales growth   -1,369.1% -169.5% -274.7% -100.0% 0.0% -17.3% 0.0% 0.0%   Gross profit   78.5 -54.6 95.3 0.0 156 129 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -100.0% 0.0% -17.3% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   99 44 140 243 399 529 404 404   Balance sheet change%   387.4% -55.2% 215.3% 74.2% 64.3% 32.4% -23.7% 0.0%   Added value   78.5 -54.6 95.3 0.0 156.2 129.2 0.0 0.0   Added value %   100.0% 100.0% 100.0% 0.0% 100.0% 100.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 -2.0 -3.0 -4.0 0.0 -1.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 0.0 1.0 2.0 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 %   100.0% 100.0% 100.0% 0.0% 100.0% 100.0% 0.0% 0.0%   EBIT %   100.0% 0.0% 100.0% 0.0% 100.0% 100.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 0.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   100.0% 100.0% 100.0% 0.0% 100.0% 100.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   100.0% 100.0% 100.0% 0.0% 100.0% 100.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   100.0% 100.0% 100.0% 0.0% 100.0% 100.0% 0.0% 0.0%   ROA %   131.9% -76.3% 103.7% 54.1% 48.6% 27.9% 0.0% 0.0%   ROI %   136.9% -76.3% 103.7% 54.1% 48.6% 27.9% 0.0% 0.0%   ROE %   149.6% -76.3% 103.7% 54.1% 48.6% 27.9% 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 %   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   -0.1% 0.1% -0.1% 0.0% -0.0% -0.1% -312.3% -312.3%   Net int. bear. debt to EBITDA, %   -0.1% 0.1% -0.1% 0.0% -0.0% -0.1% 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.1 0.1 0.1 0.1 0.1 0.1 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 %   0.1% -0.1% 0.1% 0.0% 0.0% 0.1% 312.3% 312.3%   Net working capital   0.1 0.1 0.1 0.1 0.1 0.1 0.0 0.0   Net working capital %   0.1% -0.1% 0.1% 0.0% 0.0% 0.1% 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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0