Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Aabycamp 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% 2.7% 2.7%   Bankruptcy risk   2.5% 2.2% 2.1% 0.9% 0.8% 0.9% 7.0% 6.9%   Credit score (0-100)   63 67 67 87 92 88 34 35   Credit rating   BBB BBB BBB A AA A BBB BBB   Credit limit (kDKK)   0.0 0.2 0.6 1,457.8 2,144.9 2,032.2 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   6,855 7,277 10,716 17,209 17,262 15,605 0.0 0.0   EBITDA   2,091 2,440 5,206 9,090 8,174 7,058 0.0 0.0   EBIT   2,091 2,440 5,206 8,686 7,544 6,409 0.0 0.0   Pre-tax profit (PTP)   829.0 1,328.0 3,513.0 7,950.9 5,927.3 3,489.2 0.0 0.0   Net earnings   829.0 1,328.0 3,513.0 6,201.6 4,613.8 2,712.2 0.0 0.0   Pre-tax profit without non-rec. items   2,091 2,440 5,206 7,951 5,927 3,489 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 13,794 15,410 13,429 0.0 0.0   Shareholders equity total   3,155 4,483 7,997 14,198 18,812 21,524 21,366 21,366   Interest-bearing liabilities   0.0 0.0 0.0 21,435 38,116 46,034 0.0 0.0   Balance sheet total (assets)   28,196 31,372 38,759 59,488 75,057 88,246 21,366 21,366   Net Debt   0.0 0.0 0.0 21,398 37,982 45,989 -21,366 -21,366     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   6,855 7,277 10,716 17,209 17,262 15,605 0.0 0.0   Gross profit growth   -5.4% 6.2% 47.3% 60.6% 0.3% -9.6% -100.0% 0.0%   Employees   0 0 0 18 21 17 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 16.7% -19.0% -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)   28,196 31,372 38,759 59,488 75,057 88,246 21,366 21,366   Balance sheet change%   18.8% 11.3% 23.5% 53.5% 26.2% 17.6% -75.8% 0.0%   Added value   2,091.0 2,440.0 5,206.0 9,090.0 7,947.6 7,058.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -9,192 0 0 13,391 985 -2,630 -13,429 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 (%)   30.5% 33.5% 48.6% 50.5% 43.7% 41.1% 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 %   8.1% 8.2% 14.8% 17.7% 11.2% 8.1% 0.0% 0.0%   ROI %   8.8% 8.2% 14.8% 23.1% 16.0% 10.5% 0.0% 0.0%   ROE %   30.2% 34.8% 56.3% 55.9% 28.0% 13.4% 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 %   100.0% 100.0% 100.0% 25.8% 26.1% 24.9% 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, %   0.0% 0.0% 0.0% 235.4% 464.6% 651.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 151.0% 202.6% 213.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 6.9% 5.5% 7.4% 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   0.0 0.0 0.0 0.1 0.2 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.2 1.4 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 37.8 134.0 44.9 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   0.0 0.0 0.0 7,082.5 18,328.0 22,657.4 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   0 0 0 505 378 415 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 505 389 415 0 0   EBIT / employee   0 0 0 483 359 377 0 0   Net earnings / employee   0 0 0 345 220 160 0 0