Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ASKEHØJ VAGT 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  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% 1.5% 1.5%   Bankruptcy risk   4.4% 4.0% 2.8% 2.6% 3.0% 5.5% 20.0% 19.7%   Credit score (0-100)   49 51 59 60 57 40 6 6   Credit rating   BBB BBB BBB BBB BBB 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)  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   0 0 0 0 0 0 0 0   Gross profit   512 375 419 484 501 396 0.0 0.0   EBITDA   217 82.2 127 192 208 99.3 0.0 0.0   EBIT   188 39.1 83.5 141 65.8 -44.9 0.0 0.0   Pre-tax profit (PTP)   186.7 38.2 81.4 134.6 50.3 -56.0 0.0 0.0   Net earnings   180.5 33.4 77.7 111.3 55.6 28.9 0.0 0.0   Pre-tax profit without non-rec. items   187 38.2 81.4 135 50.3 -56.0 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   287 244 201 644 502 390 0.0 0.0   Shareholders equity total   354 387 465 576 632 661 98.2 98.2   Interest-bearing liabilities   4.2 4.4 4.7 247 207 168 0.0 0.0   Balance sheet total (assets)   469 480 651 898 995 898 98.2 98.2   Net Debt   -68.1 -150 -363 147 -155 -249 -98.2 -98.2     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   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   512 375 419 484 501 396 0.0 0.0   Gross profit growth   125.5% -26.8% 11.9% 15.4% 3.6% -20.9% -100.0% 0.0%   Employees   1 1 1 1 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 -293.4 -297.1 0.0 0.0   Balance sheet total (assets)   469 480 651 898 995 898 98 98   Balance sheet change%   88.6% 2.5% 35.7% 37.8% 10.9% -9.7% -89.1% 0.0%   Added value   216.8 82.2 126.6 192.4 410.5 396.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   258 -86 -86 392 -284 -256 -390 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 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 %   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 (%)   36.7% 10.4% 19.9% 29.2% 13.1% -11.3% 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 %   52.5% 8.2% 14.8% 18.2% 6.9% -4.7% 0.0% 0.0%   ROI %   67.9% 10.2% 18.8% 21.0% 7.6% -5.3% 0.0% 0.0%   ROE %   68.5% 9.0% 18.2% 21.4% 9.2% 4.5% 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 %   75.5% 80.6% 71.4% 64.2% 63.5% 73.6% 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, %   -31.4% -182.0% -286.9% 76.3% -74.6% -251.1% 0.0% 0.0%   Gearing %   1.2% 1.1% 1.0% 42.9% 32.7% 25.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.4% 22.1% 46.9% 5.2% 6.8% 5.9% 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   1.7 2.9 2.6 0.9 1.5 2.1 0.0 0.0   Current Ratio   1.7 2.9 2.6 0.9 1.5 2.1 0.0 0.0   Cash and cash equivalent   72.3 154.0 368.0 100.4 361.6 417.7 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   73.0 154.2 278.7 -30.1 162.2 270.7 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 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   217 82 127 192 0 396 0 0   Employee expenses / employee   0 0 0 0 0 -297 0 0   EBITDA / employee   217 82 127 192 0 99 0 0   EBIT / employee   188 39 84 141 0 -45 0 0   Net earnings / employee   180 33 78 111 0 29 0 0