Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ABFNYT 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9% 1.9%   Bankruptcy risk   2.8% 2.4% 2.6% 5.7% 2.9% 5.1% 12.6% 12.4%   Credit score (0-100)   61 65 61 39 58 42 19 19   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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,359 1,523 1,086 385 1,454 1,304 0.0 0.0   EBITDA   585 698 267 -248 109 24.2 0.0 0.0   EBIT   585 698 267 -248 109 24.2 0.0 0.0   Pre-tax profit (PTP)   547.2 662.7 230.5 -286.1 108.8 22.3 0.0 0.0   Net earnings   547.2 662.7 230.5 -286.1 108.8 22.3 0.0 0.0   Pre-tax profit without non-rec. items   547 663 230 -286 109 22.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   19.5 682 913 626 735 758 378 378   Interest-bearing liabilities   1,381 1,409 1,443 1,466 0.6 96.8 0.0 0.0   Balance sheet total (assets)   1,722 2,395 2,831 2,402 1,141 1,708 378 378   Net Debt   455 114 265 -62.8 -518 -1,502 -378 -378     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,359 1,523 1,086 385 1,454 1,304 0.0 0.0   Gross profit growth   99.1% 12.0% -28.7% -64.5% 277.2% -10.3% -100.0% 0.0%   Employees   1 1 1 1 2 2 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 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,722 2,395 2,831 2,402 1,141 1,708 378 378   Balance sheet change%   -18.4% 39.0% 18.2% -15.1% -52.5% 49.7% -77.9% 0.0%   Added value   585.1 697.9 267.2 -247.6 108.9 24.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   43.1% 45.8% 24.6% -64.2% 7.5% 1.9% 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 %   26.8% 33.9% 10.2% -9.5% 6.4% 1.8% 0.0% 0.0%   ROI %   30.1% 39.8% 11.8% -11.0% 8.1% 3.2% 0.0% 0.0%   ROE %   51.4% 188.9% 28.9% -37.2% 16.0% 3.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   1.1% 28.5% 32.2% 26.1% 67.0% 55.4% 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, %   77.8% 16.3% 99.2% 25.4% -475.3% -6,201.4% 0.0% 0.0%   Gearing %   7,092.7% 206.6% 158.1% 234.0% 0.1% 12.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 2.5% 2.6% 2.7% 0.7% 6.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.9 1.3 1.5 1.4 3.1 2.8 0.0 0.0   Current Ratio   1.0 1.4 1.5 1.4 2.8 1.8 0.0 0.0   Cash and cash equivalent   926.4 1,295.1 1,177.9 1,529.0 518.1 1,599.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   14.5 687.6 970.3 621.5 730.3 752.6 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   585 698 267 -248 54 12 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   585 698 267 -248 54 12 0 0   EBIT / employee   585 698 267 -248 54 12 0 0   Net earnings / employee   547 663 230 -286 54 11 0 0