Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Aviator Airport Partner ApS

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% 2.4% 2.4%   Bankruptcy risk   7.9% 11.1% 10.1% 2.5% 5.2% 1.7% 6.6% 6.5%   Credit score (0-100)   33 23 23 60 44 71 12 12   Credit rating   B B B BBB BB BBB BB BB   Credit limit (kDKK)   -0.0 -0.0 -0.0 0.0 0.0 74.5 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   1,685 7,081 1,184 116,374 174,330 200,932 0.0 0.0   EBITDA   -3,417 -11,375 -8,657 1,937 221 6,774 0.0 0.0   EBIT   -6,650 -11,375 -8,657 1,937 -6,033 44.3 0.0 0.0   Pre-tax profit (PTP)   -6,977.9 -9,882.0 -8,138.0 1,006.0 -9,847.1 -3,515.4 0.0 0.0   Net earnings   -5,449.5 -9,882.0 -8,138.0 1,006.0 -9,931.8 -325.0 0.0 0.0   Pre-tax profit without non-rec. items   -6,978 -11,375 -8,657 1,937 -9,847 -3,515 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   8,570 0.0 0.0 0.0 7,659 8,475 0.0 0.0   Shareholders equity total   -5,400 -15,281 -23,419 -22,413 -32,345 11,855 11,805 11,805   Interest-bearing liabilities   46,122 0.0 0.0 0.0 46,845 2,731 0.0 0.0   Balance sheet total (assets)   47,891 38,289 30,296 69,612 68,926 74,264 11,805 11,805   Net Debt   45,422 0.0 0.0 0.0 31,286 -15,174 -3,737 -3,737     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   1,685 7,081 1,184 116,374 174,330 200,932 0.0 0.0   Gross profit growth   0.0% 320.2% -83.3% 9,728.9% 49.8% 15.3% -100.0% 0.0%   Employees   12 16 11 184 297 331 0 0   Employee growth %   0.0% 33.3% -31.3% 1,572.7% 61.4% 11.4% -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)   47,891 38,289 30,296 69,612 68,926 74,264 11,805 11,805   Balance sheet change%   0.0% -20.1% -20.9% 129.8% -1.0% 7.7% -84.1% 0.0%   Added value   -3,416.6 -11,375.0 -8,657.0 1,937.0 -6,032.6 6,774.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   36,457 -39,690 0 0 14,084 -10,524 -8,475 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 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 (%)   -394.6% -160.6% -731.2% 1.7% -3.5% 0.0% 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 %   -12.5% -21.3% -16.1% 2.7% -5.9% 0.6% 0.0% 0.0%   ROI %   -14.4% -22.8% -16.1% 2.7% -7.8% 1.4% 0.0% 0.0%   ROE %   -11.4% -60.6% 42.1% -4.4% -42.7% -0.8% 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 %   -10.1% 0.0% 0.0% 0.0% -32.0% 16.0% 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, %   -1,329.4% 0.0% 0.0% 0.0% 14,137.3% -224.0% 0.0% 0.0%   Gearing %   -854.2% 0.0% 0.0% 0.0% -144.8% 23.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 0.0% 0.0% 0.0% 17.6% 16.5% 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   0.4 0.0 0.0 0.0 0.5 1.1 0.0 0.0   Current Ratio   0.4 0.0 0.0 0.0 0.5 1.1 0.0 0.0   Cash and cash equivalent   700.2 0.0 0.0 0.0 15,558.9 17,905.2 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   -10,489.1 0.0 0.0 0.0 -46,098.6 2,988.3 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   -285 -711 -787 11 -20 20 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -285 -711 -787 11 1 20 0 0   EBIT / employee   -554 -711 -787 11 -20 0 0 0   Net earnings / employee   -454 -618 -740 5 -33 -1 0 0