Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

aday-booking.com 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   3.6% 2.9% 4.4% 8.7% 17.9% 8.1% 16.1% 16.1%   Credit score (0-100)   53 58 46 27 7 30 11 11   Credit rating   BBB BBB BBB BB B BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   454 751 2,369 2,151 1,287 2,153 0.0 0.0   EBITDA   453 545 574 -307 -1,539 504 0.0 0.0   EBIT   402 346 293 -643 -1,962 85.4 0.0 0.0   Pre-tax profit (PTP)   175.7 188.7 163.6 -696.6 -2,012.3 26.6 0.0 0.0   Net earnings   137.2 147.0 135.3 -543.7 -1,619.5 10.6 0.0 0.0   Pre-tax profit without non-rec. items   176 189 164 -697 -2,012 26.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   6,973 7,593 1,185 1,266 1,228 1,664 0.0 0.0   Shareholders equity total   168 314 450 -93.9 -1,713 -1,703 -1,753 -1,753   Interest-bearing liabilities   5,298 6,379 6,674 4,025 5,013 5,149 1,753 1,753   Balance sheet total (assets)   6,994 7,659 8,508 4,774 4,175 4,051 0.0 0.0   Net Debt   5,298 6,379 6,661 3,861 5,011 5,149 1,753 1,753     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   454 751 2,369 2,151 1,287 2,153 0.0 0.0   Gross profit growth   0.0% 65.3% 215.5% -9.2% -40.2% 67.4% -100.0% 0.0%   Employees   0 1 4 7 8 5 0 0   Employee growth %   0.0% 0.0% 300.0% 75.0% 14.3% -37.5% -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)   6,994 7,659 8,508 4,774 4,175 4,051 0 0   Balance sheet change%   6,995.7% 9.5% 11.1% -43.9% -12.5% -3.0% -100.0% 0.0%   Added value   453.5 533.2 573.8 -306.6 -1,624.9 503.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6,838 433 -6,689 -256 -461 18 -1,664 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 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   88.5% 46.1% 12.4% -29.9% -152.5% 4.0% 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 %   11.3% 4.7% 3.6% -9.1% -35.8% 1.9% 0.0% 0.0%   ROI %   14.6% 5.7% 4.2% -10.9% -42.6% 2.1% 0.0% 0.0%   ROE %   138.7% 61.0% 35.4% -20.8% -36.2% 0.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   2.4% 4.1% 5.3% -1.9% -29.1% -29.6% -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, %   1,168.3% 1,170.4% 1,160.9% -1,259.1% -325.7% 1,022.5% 0.0% 0.0%   Gearing %   3,162.5% 2,028.4% 1,483.8% -4,288.3% -292.6% -302.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.6% 2.7% 2.0% 1.6% 1.9% 1.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.9 0.8 0.5 0.5 0.0 0.0   Current Ratio   0.0 0.0 0.9 0.8 0.5 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 13.3 163.8 1.5 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -6,591.2 -2,712.6 -637.0 -999.3 -2,681.9 -2,873.3 -876.4 -876.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 533 143 -44 -203 101 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 545 143 -44 -192 101 0 0   EBIT / employee   0 346 73 -92 -245 17 0 0   Net earnings / employee   0 147 34 -78 -202 2 0 0