Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Alaska 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.2% 1.1% 1.1% 1.3% 1.1% 1.2% 8.4% 8.4%   Credit score (0-100)   84 85 85 79 84 81 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   369.7 600.7 981.6 221.7 816.2 659.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   11,281 13,194 17,930 13,872 16,651 20,540 0.0 0.0   EBITDA   2,922 4,923 7,692 3,722 6,431 8,624 0.0 0.0   EBIT   1,925 3,980 6,636 1,744 5,452 7,294 0.0 0.0   Pre-tax profit (PTP)   1,110.7 3,488.0 5,786.4 896.2 4,165.0 5,551.0 0.0 0.0   Net earnings   810.6 2,675.3 4,480.9 631.3 3,215.2 4,220.5 0.0 0.0   Pre-tax profit without non-rec. items   1,111 3,488 5,786 896 4,165 5,551 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   6,844 6,783 8,119 11,464 11,171 11,000 0.0 0.0   Shareholders equity total   10,975 12,859 14,648 11,119 13,798 14,917 9,082 9,082   Interest-bearing liabilities   8,963 2,073 6,362 17,704 16,672 13,463 0.0 0.0   Balance sheet total (assets)   26,406 25,453 27,775 35,161 37,723 38,734 9,082 9,082   Net Debt   8,722 1,983 6,257 17,288 16,295 13,145 -9,082 -9,082     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   11,281 13,194 17,930 13,872 16,651 20,540 0.0 0.0   Gross profit growth   31.3% 17.0% 35.9% -22.6% 20.0% 23.4% -100.0% 0.0%   Employees   22 20 25 23 21 23 0 0   Employee growth %   10.0% -9.1% 25.0% -8.0% -8.7% 9.5% -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)   26,406 25,453 27,775 35,161 37,723 38,734 9,082 9,082   Balance sheet change%   26.1% -3.6% 9.1% 26.6% 7.3% 2.7% -76.6% 0.0%   Added value   2,921.5 4,922.7 7,692.2 3,722.1 7,429.6 8,624.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,689 -1,114 216 1,363 -1,572 -1,500 -10,772 -258   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   17.1% 30.2% 37.0% 12.6% 32.7% 35.5% 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 %   8.1% 15.7% 25.0% 5.6% 14.9% 18.7% 0.0% 0.0%   ROI %   10.7% 22.0% 34.4% 6.7% 18.0% 23.8% 0.0% 0.0%   ROE %   8.7% 22.4% 32.6% 4.9% 25.8% 29.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   41.6% 50.5% 52.7% 31.6% 36.6% 38.5% 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, %   298.5% 40.3% 81.3% 464.5% 253.4% 152.4% 0.0% 0.0%   Gearing %   81.7% 16.1% 43.4% 159.2% 120.8% 90.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.3% 10.3% 20.5% 7.1% 7.4% 10.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.3 0.4 0.5 0.4 0.4 0.5 0.0 0.0   Current Ratio   1.4 1.8 1.9 1.3 1.4 1.5 0.0 0.0   Cash and cash equivalent   241.1 89.8 105.8 416.2 376.7 318.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   5,584.3 8,200.9 9,482.2 4,894.4 7,299.5 8,682.6 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   133 246 308 162 354 375 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   133 246 308 162 306 375 0 0   EBIT / employee   88 199 265 76 260 317 0 0   Net earnings / employee   37 134 179 27 153 184 0 0