Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ÅBYSKOV SØ ENTREPRISE 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% 2.4% 2.4%   Bankruptcy risk   5.1% 6.3% 14.6% 15.4% 10.1% 9.3% 18.2% 18.0%   Credit score (0-100)   45 39 14 12 23 25 8 8   Credit rating   BBB BBB BB BB BB BB 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   1,044 670 469 954 908 88.9 0.0 0.0   EBITDA   237 -182 -584 0.8 -96.9 -126 0.0 0.0   EBIT   -27.9 -379 -872 -135 -160 -144 0.0 0.0   Pre-tax profit (PTP)   -75.6 -427.6 -938.0 -178.9 -213.3 -227.0 0.0 0.0   Net earnings   -60.0 -334.1 -886.3 -145.4 -6.4 -241.2 0.0 0.0   Pre-tax profit without non-rec. items   -75.6 -428 -938 -179 -213 -227 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   1,420 1,222 834 648 48.3 30.4 0.0 0.0   Shareholders equity total   450 116 -770 -916 -922 -1,163 -1,288 -1,288   Interest-bearing liabilities   496 927 1,221 1,112 1,201 1,349 1,288 1,288   Balance sheet total (assets)   1,791 1,532 1,087 813 473 302 0.0 0.0   Net Debt   496 927 1,153 1,088 1,046 1,256 1,288 1,288     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   1,044 670 469 954 908 88.9 0.0 0.0   Gross profit growth   60.7% -35.8% -30.0% 103.2% -4.8% -90.2% -100.0% 0.0%   Employees   3 3 3 3 2 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -33.3% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,791 1,532 1,087 813 473 302 0 0   Balance sheet change%   5.0% -14.4% -29.1% -25.2% -41.8% -36.2% -100.0% 0.0%   Added value   236.7 -181.6 -584.0 0.8 -24.9 -126.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -287 -396 -677 -321 -664 -36 -30 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 (%)   -2.7% -56.6% -186.0% -14.1% -17.7% -162.3% 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 %   -1.4% -22.6% -51.1% -7.5% -10.2% -9.8% 0.0% 0.0%   ROI %   -1.9% -29.8% -67.9% -10.9% -13.5% -11.0% 0.0% 0.0%   ROE %   -12.5% -118.1% -147.4% -15.3% -1.0% -62.3% 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 %   25.1% 7.6% -41.5% -53.0% -66.1% -79.4% -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, %   209.3% -510.3% -197.4% 137,148.4% -1,079.3% -994.3% 0.0% 0.0%   Gearing %   110.1% 799.9% -158.5% -121.4% -130.2% -116.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.8% 7.3% 6.6% 3.8% 4.6% 6.8% 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   0.3 0.2 0.1 0.1 0.3 0.2 0.0 0.0   Current Ratio   0.3 0.2 0.1 0.1 0.3 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 67.7 24.0 155.1 92.8 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   -689.6 -968.5 -1,568.6 -1,570.3 -1,027.6 -1,193.8 -644.2 -644.2   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   79 -61 -195 0 -12 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   79 -61 -195 0 -48 0 0 0   EBIT / employee   -9 -126 -291 -45 -80 0 0 0   Net earnings / employee   -20 -111 -295 -48 -3 0 0 0