Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ALBANIGADES FISK OG VILDT A/S 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% 3.7% 3.7%   Bankruptcy risk   1.0% 0.9% 2.9% 2.8% 7.7% 5.7% 16.8% 16.4%   Credit score (0-100)   89 89 58 57 31 39 10 11   Credit rating   A A BBB BBB BB BBB BB BB   Credit limit (kDKK)   316.4 377.5 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   5,212 5,102 2,984 2,682 1,831 1,600 0.0 0.0   EBITDA   780 883 -471 -552 -960 -1,033 0.0 0.0   EBIT   638 669 -682 -750 -1,199 -1,222 0.0 0.0   Pre-tax profit (PTP)   643.1 663.9 -688.1 -732.3 -1,256.0 -1,340.5 0.0 0.0   Net earnings   500.9 517.5 -537.2 -571.5 -980.1 -1,047.9 0.0 0.0   Pre-tax profit without non-rec. items   643 664 -688 -732 -1,256 -1,340 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   999 848 637 1,016 778 589 0.0 0.0   Shareholders equity total   3,611 3,878 3,041 2,220 640 592 91.7 91.7   Interest-bearing liabilities   1,045 648 144 1,812 2,146 2,832 0.0 0.0   Balance sheet total (assets)   6,365 6,367 4,811 5,006 4,995 4,529 91.7 91.7   Net Debt   181 -415 -601 1,809 2,143 2,827 -91.7 -91.7     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   5,212 5,102 2,984 2,682 1,831 1,600 0.0 0.0   Gross profit growth   6.8% -2.1% -41.5% -10.1% -31.7% -12.6% -100.0% 0.0%   Employees   9 9 8 7 6 6 0 0   Employee growth %   0.0% 0.0% -11.1% -12.5% -14.3% 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)   6,365 6,367 4,811 5,006 4,995 4,529 92 92   Balance sheet change%   7.0% 0.0% -24.4% 4.1% -0.2% -9.3% -98.0% 0.0%   Added value   780.1 883.1 -470.7 -552.4 -1,000.9 -1,033.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   213 -364 -423 182 -477 -378 -589 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 -1.0 -2.0 -3.0 -4.0 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 (%)   12.2% 13.1% -22.9% -28.0% -65.4% -76.4% 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 %   10.5% 10.5% -12.2% -14.7% -24.0% -25.7% 0.0% 0.0%   ROI %   14.9% 14.4% -17.0% -19.5% -35.2% -39.4% 0.0% 0.0%   ROE %   13.8% 13.8% -15.5% -21.7% -68.6% -170.2% 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 %   56.7% 60.9% 63.2% 44.3% 12.8% 13.1% 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, %   23.3% -47.0% 127.6% -327.5% -223.2% -273.5% 0.0% 0.0%   Gearing %   28.9% 16.7% 4.7% 81.6% 335.6% 478.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 0.8% 2.3% 1.1% 2.9% 4.7% 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 1.7 2.0 0.8 0.6 0.6 0.0 0.0   Current Ratio   1.9 2.2 2.5 1.4 0.9 1.0 0.0 0.0   Cash and cash equivalent   863.1 1,063.3 744.6 3.0 3.0 5.1 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   2,501.4 2,980.9 2,426.3 1,020.4 -321.3 -180.3 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   87 98 -59 -79 -167 -172 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   87 98 -59 -79 -160 -172 0 0   EBIT / employee   71 74 -85 -107 -200 -204 0 0   Net earnings / employee   56 58 -67 -82 -163 -175 0 0