Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Egeparken 6, Aalborg 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 N/A 2019 N/A 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% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 10.6% 2.2% 1.4% 1.3% 7.7% 7.7%   Credit score (0-100)   0 0 23 64 77 79 32 32   Credit rating   N/A N/A BB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.6 134.4 440.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 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   0.0 0.0 -258 1,751 3,972 4,085 0.0 0.0   EBITDA   0.0 0.0 -258 1,751 3,972 4,085 0.0 0.0   EBIT   0.0 0.0 -258 15,543 3,972 4,085 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -539.1 14,622.0 3,375.6 1,473.2 0.0 0.0   Net earnings   0.0 0.0 -422.6 11,405.2 2,633.0 1,146.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -539 14,622 3,376 1,473 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 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 95,000 95,000 95,066 0.0 0.0   Shareholders equity total   0.0 0.0 7,506 18,911 21,544 22,691 21,691 21,691   Interest-bearing liabilities   0.0 0.0 0.0 71,251 68,797 68,002 0.0 0.0   Balance sheet total (assets)   0.0 0.0 63,471 95,452 95,421 95,761 21,691 21,691   Net Debt   0.0 0.0 -0.6 70,809 68,602 67,510 -21,691 -21,691     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 -258 1,751 3,972 4,085 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 126.8% 2.9% -100.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   0 0 63,471 95,452 95,421 95,761 21,691 21,691   Balance sheet change%   0.0% 0.0% 0.0% 50.4% -0.0% 0.4% -77.3% 0.0%   Added value   0.0 0.0 -258.3 15,542.6 3,971.6 4,085.0 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 95,000 0 66 -95,066 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 100.0% 887.4% 100.0% 100.0% 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 %   0.0% 0.0% -0.4% 19.6% 4.2% 4.3% 0.0% 0.0%   ROI %   0.0% 0.0% -3.4% 30.3% 4.2% 4.3% 0.0% 0.0%   ROE %   0.0% 0.0% -5.6% 86.3% 13.0% 5.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 11.8% 19.8% 22.6% 23.7% 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% 0.2% 4,042.9% 1,727.3% 1,652.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 376.8% 319.3% 299.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 2.6% 0.9% 3.8% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 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 0.3 0.0 0.0   Current Ratio   0.0 0.0 1.1 0.1 0.2 0.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.6 441.9 194.7 492.3 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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 7,506.1 -3,224.9 -1,879.9 -1,946.7 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 N/A 2019 N/A 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 -258 15,543 3,972 4,085 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -258 1,751 3,972 4,085 0 0   EBIT / employee   0 0 -258 15,543 3,972 4,085 0 0   Net earnings / employee   0 0 -423 11,405 2,633 1,147 0 0