Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Avaso Technology Solutions 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% 1.2% 1.2%   Bankruptcy risk   5.3% 4.4% 5.3% 3.7% 7.5% 8.1% 8.7% 8.7%   Credit score (0-100)   44 48 42 50 32 29 28 28   Credit rating   BBB BBB BBB BBB BB BB 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 2018/12 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   1,323 3,684 3,469 3,785 3,014 3,054 0.0 0.0   EBITDA   35.0 2,204 1,699 2,638 514 980 0.0 0.0   EBIT   35.0 2,204 1,699 2,638 514 980 0.0 0.0   Pre-tax profit (PTP)   128.3 1,997.3 661.7 2,291.3 933.8 536.4 0.0 0.0   Net earnings   96.6 1,558.2 515.6 1,781.8 658.1 374.0 0.0 0.0   Pre-tax profit without non-rec. items   128 1,997 662 2,291 934 536 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   602 2,160 2,672 4,454 5,112 5,486 5,436 5,436   Interest-bearing liabilities   70.0 82.5 382 20.0 171 171 0.0 0.0   Balance sheet total (assets)   1,715 4,822 10,517 8,965 18,445 21,203 5,436 5,436   Net Debt   -576 -168 319 -409 -1,554 -3,513 -5,436 -5,436     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   1,323 3,684 3,469 3,785 3,014 3,054 0.0 0.0   Gross profit growth   20.5% 178.5% -5.8% 9.1% -20.4% 1.3% -100.0% 0.0%   Employees   2 2 2 3 4 3 0 0   Employee growth %   100.0% 0.0% 0.0% 50.0% 33.3% -25.0% -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)   1,715 4,822 10,517 8,965 18,445 21,203 5,436 5,436   Balance sheet change%   19.7% 181.2% 118.1% -14.8% 105.7% 15.0% -74.4% 0.0%   Added value   35.0 2,204.5 1,698.5 2,637.7 514.2 979.9 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   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   2.6% 59.8% 49.0% 69.7% 17.1% 32.1% 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 %   2.2% 67.4% 22.2% 27.2% 7.0% 5.1% 0.0% 0.0%   ROI %   5.6% 151.2% 64.4% 70.5% 19.7% 18.6% 0.0% 0.0%   ROE %   17.4% 112.8% 21.3% 50.0% 13.8% 7.1% 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 %   35.1% 44.8% 25.4% 49.7% 27.7% 25.9% 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, %   -1,647.3% -7.6% 18.8% -15.5% -302.3% -358.5% 0.0% 0.0%   Gearing %   11.6% 3.8% 14.3% 0.4% 3.3% 3.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -133.3% 271.8% 449.7% 180.1% 27.5% 281.9% 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   1.5 1.8 1.3 2.0 1.4 1.3 0.0 0.0   Current Ratio   1.5 1.8 1.3 2.0 1.4 1.3 0.0 0.0   Cash and cash equivalent   646.4 250.2 63.5 429.5 1,725.3 3,683.9 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   602.2 2,160.4 2,457.1 4,453.8 5,111.9 5,485.9 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   17 1,102 849 879 129 327 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   17 1,102 849 879 129 327 0 0   EBIT / employee   17 1,102 849 879 129 327 0 0   Net earnings / employee   48 779 258 594 165 125 0 0