Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Aaskov.nu 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 2019/9 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   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   5.6% 6.0% 5.4% 8.2% 15.5% 7.0% 18.1% 18.1%   Credit score (0-100)   42 39 40 29 12 34 8 8   Credit rating   BBB BBB BBB BB BB 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 2019/9 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   1,095 719 1,357 1,251 -426 1,513 0.0 0.0   EBITDA   609 302 905 367 -1,072 976 0.0 0.0   EBIT   475 97.5 790 295 -1,152 942 0.0 0.0   Pre-tax profit (PTP)   309.4 -41.4 627.7 56.2 -1,433.8 367.8 0.0 0.0   Net earnings   238.8 -32.7 489.5 43.9 -1,118.4 285.3 0.0 0.0   Pre-tax profit without non-rec. items   309 -41.4 628 56.2 -1,434 368 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   907 763 551 165 146 60.3 0.0 0.0   Shareholders equity total   289 256 746 790 -329 -43.5 -93.5 -93.5   Interest-bearing liabilities   1,939 3,449 3,184 5,535 3,401 3,480 93.5 93.5   Balance sheet total (assets)   3,219 4,233 7,402 10,680 10,330 8,942 0.0 0.0   Net Debt   1,939 3,449 3,184 5,530 3,401 3,480 93.5 93.5     See the entire balance sheet 1000.0 Volume  2019 2019/9 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   1,095 719 1,357 1,251 -426 1,513 0.0 0.0   Gross profit growth   0.0% -34.4% 88.8% -7.8% 0.0% 0.0% -100.0% 0.0%   Employees   1 1 1 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 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)   3,219 4,233 7,402 10,680 10,330 8,942 0 0   Balance sheet change%   0.0% 31.5% 74.9% 44.3% -3.3% -13.4% -100.0% 0.0%   Added value   609.2 301.7 905.3 366.8 -1,080.8 976.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   773 -348 -328 -457 -99 -121 -60 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 4.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 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 (%)   43.4% 13.6% 58.2% 23.6% 270.7% 62.3% 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 %   14.8% 2.6% 13.6% 3.3% -10.8% 9.6% 0.0% 0.0%   ROI %   21.0% 3.3% 20.5% 5.7% -23.5% 27.4% 0.0% 0.0%   ROE %   82.7% -12.0% 97.7% 5.7% -20.1% 3.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   9.0% 6.1% 10.1% 7.4% -3.1% -0.5% -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, %   318.4% 1,143.2% 351.7% 1,507.6% -317.4% 356.4% 0.0% 0.0%   Gearing %   671.5% 1,346.5% 426.9% 701.0% -1,034.1% -7,993.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.2% 5.2% 4.9% 5.5% 6.3% 16.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.2 0.0 0.1 0.1 0.2 0.2 0.0 0.0   Current Ratio   0.8 0.9 1.1 1.1 1.0 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 5.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 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   -577.3 -474.8 365.3 704.6 -475.2 -103.8 -46.8 -46.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 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   609 302 905 183 -540 488 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   609 302 905 183 -536 488 0 0   EBIT / employee   475 98 790 148 -576 471 0 0   Net earnings / employee   239 -33 490 22 -559 143 0 0