Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AIK FONDEN 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% 0.9% 0.9%   Bankruptcy risk   4.4% 2.6% 3.1% 2.7% 2.8% 3.3% 11.4% 11.2%   Credit score (0-100)   49 63 56 59 59 53 21 22   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   2,108 2,260 2,319 2,319 2,688 2,680 2,680 2,680   Gross profit   1,296 1,519 1,386 1,456 1,367 1,337 0.0 0.0   EBITDA   157 366 240 259 239 144 0.0 0.0   EBIT   43.5 231 109 112 90.4 -8.3 0.0 0.0   Pre-tax profit (PTP)   41.2 231.1 104.4 107.9 84.8 -11.4 0.0 0.0   Net earnings   30.6 179.5 80.9 83.6 66.1 -9.8 0.0 0.0   Pre-tax profit without non-rec. items   41.2 231 104 108 84.8 -11.4 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   1,365 1,231 1,116 1,088 939 906 0.0 0.0   Shareholders equity total   1,054 1,233 1,314 1,398 1,464 1,454 1,154 1,154   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,897 2,185 2,141 2,148 2,041 2,084 1,154 1,154   Net Debt   -128 -818 -691 -421 -714 -905 -1,154 -1,154     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   2,108 2,260 2,319 2,319 2,688 2,680 2,680 2,680   Net sales growth   4.7% 7.2% 2.6% 0.0% 15.9% -0.3% 0.0% 0.0%   Gross profit   1,296 1,519 1,386 1,456 1,367 1,337 0.0 0.0   Gross profit growth   -6.1% 17.2% -8.8% 5.0% -6.1% -2.2% -100.0% 0.0%   Employees   0 0 0 0 0 3 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)   1,897 2,185 2,141 2,148 2,041 2,084 1,154 1,154   Balance sheet change%   13.6% 15.2% -2.0% 0.3% -5.0% 2.1% -44.6% 0.0%   Added value   156.9 365.8 240.4 258.6 236.7 143.8 0.0 0.0   Added value %   7.4% 16.2% 10.4% 11.2% 8.8% 5.4% 0.0% 0.0%   Investments   89 -269 -246 -174 -298 -185 -906 0   Net sales trend   1.0 2.0 3.0 4.0 5.0 -1.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -1.0 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 %   7.4% 16.2% 10.4% 11.2% 8.9% 5.4% 0.0% 0.0%   EBIT %   2.1% 10.2% 4.7% 4.8% 3.4% -0.3% 0.0% 0.0%   EBIT to gross profit (%)   3.4% 15.2% 7.8% 7.7% 6.6% -0.6% 0.0% 0.0%   Net Earnings %   1.5% 7.9% 3.5% 3.6% 2.5% -0.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   6.8% 13.9% 9.2% 9.9% 8.0% 5.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   2.0% 10.2% 4.5% 4.7% 3.2% -0.4% 0.0% 0.0%   ROA %   2.4% 11.3% 5.0% 5.2% 4.3% -0.4% 0.0% 0.0%   ROI %   4.1% 19.2% 7.9% 7.6% 5.7% -0.5% 0.0% 0.0%   ROE %   2.9% 15.7% 6.4% 6.2% 4.6% -0.7% 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 %   55.5% 56.4% 61.4% 65.1% 71.7% 69.8% 100.0% 100.0%   Relative indebtedness %   38.5% 38.4% 31.0% 21.4% 15.8% 17.9% 0.0% 0.0%   Relative net indebtedness %   32.4% 2.2% 1.2% 3.3% -10.7% -15.9% -43.1% -43.1%   Net int. bear. debt to EBITDA, %   -81.7% -223.5% -287.3% -162.6% -298.3% -629.6% 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   0.7 1.1 1.4 2.1 2.6 2.5 0.0 0.0   Current Ratio   0.7 1.1 1.4 2.1 2.6 2.5 0.0 0.0   Cash and cash equivalent   128.3 817.5 690.7 420.6 713.9 905.5 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)   42.8 15.8 47.5 0.4 10.8 2.9 0.0 0.0   Trade creditors turnover (days)   54.1 27.8 26.4 34.1 12.6 11.7 0.0 0.0   Current assets / Net sales %   25.2% 42.3% 44.2% 45.7% 41.0% 43.9% 43.1% 43.1%   Net working capital   -278.6 87.3 306.2 563.6 676.0 697.4 0.0 0.0   Net working capital %   -13.2% 3.9% 13.2% 24.3% 25.1% 26.0% 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 0 893 0 0   Added value / employee   0 0 0 0 0 48 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 48 0 0   EBIT / employee   0 0 0 0 0 -3 0 0   Net earnings / employee   0 0 0 0 0 -3 0 0