Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AIRPORT COORDINATION DENMARK A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   2.5% 2.9% 2.6% 2.3% 3.0% 4.2% 12.7% 12.3%   Credit score (0-100)   64 60 60 63 57 42 3 4   Credit rating   BBB BB BBB BBB 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   1,355 1,387 960 807 1,004 1,091 1,091 1,091   Gross profit   1,904 1,882 1,969 1,876 1,935 2,095 0.0 0.0   EBITDA   66.2 63.2 56.2 37.8 30.3 -11.4 0.0 0.0   EBIT   35.1 32.0 34.6 37.8 30.3 -11.4 0.0 0.0   Pre-tax profit (PTP)   33.5 29.7 25.5 25.5 25.9 58.1 0.0 0.0   Net earnings   26.1 23.2 19.9 19.9 20.2 45.3 0.0 0.0   Pre-tax profit without non-rec. items   33.5 29.7 25.5 25.5 25.9 58.1 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   52.7 21.6 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,239 1,263 1,282 1,302 1,322 1,368 868 868   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,314 2,446 1,864 2,236 3,448 4,172 868 868   Net Debt   -1,802 -1,971 -1,629 -1,645 -2,551 -3,631 -868 -868     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   1,355 1,387 960 807 1,004 1,091 1,091 1,091   Net sales growth   1.9% 2.4% -30.8% -15.9% 24.4% 8.6% 0.0% 0.0%   Gross profit   1,904 1,882 1,969 1,876 1,935 2,095 0.0 0.0   Gross profit growth   2.7% -1.2% 4.6% -4.7% 3.2% 8.2% -100.0% 0.0%   Employees   2 0 0 0 0 2 0 0   Employee growth %   0.0% -100.0% 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)   2,314 2,446 1,864 2,236 3,448 4,172 868 868   Balance sheet change%   4.9% 5.7% -23.8% 19.9% 54.2% 21.0% -79.2% 0.0%   Added value   66.2 63.2 56.2 37.8 30.3 -11.4 0.0 0.0   Added value %   4.9% 4.6% 5.9% 4.7% 3.0% -1.0% 0.0% 0.0%   Investments   -62 -62 -43 0 0 0 0 0   Net sales trend   1.0 2.0 -1.0 -2.0 1.0 2.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -1.0 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 %   4.9% 4.6% 5.9% 4.7% 3.0% -1.0% 0.0% 0.0%   EBIT %   2.6% 2.3% 3.6% 4.7% 3.0% -1.0% 0.0% 0.0%   EBIT to gross profit (%)   1.8% 1.7% 1.8% 2.0% 1.6% -0.5% 0.0% 0.0%   Net Earnings %   1.9% 1.7% 2.1% 2.5% 2.0% 4.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   4.2% 3.9% 4.3% 2.5% 2.0% 4.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   2.5% 2.1% 2.7% 3.2% 2.6% 5.3% 0.0% 0.0%   ROA %   1.6% 1.3% 1.6% 1.8% 1.2% 1.6% 0.0% 0.0%   ROI %   2.9% 2.6% 2.7% 2.9% 2.7% 4.6% 0.0% 0.0%   ROE %   2.1% 1.9% 1.6% 1.5% 1.5% 3.4% 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 %   67.2% 63.8% 69.6% 71.8% 69.3% 68.5% 100.0% 100.0%   Relative indebtedness %   79.3% 85.3% 60.7% 115.7% 211.7% 257.1% 0.0% 0.0%   Relative net indebtedness %   -53.7% -56.8% -109.1% -88.2% -42.4% -75.8% -79.6% -79.6%   Net int. bear. debt to EBITDA, %   -2,722.3% -3,119.7% -2,899.1% -4,351.3% -8,405.4% 31,973.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   3.7 3.4 3.3 4.3 5.9 6.6 0.0 0.0   Current Ratio   2.1 2.0 3.2 2.4 1.6 1.5 0.0 0.0   Cash and cash equivalent   1,801.9 1,970.7 1,628.8 1,645.4 2,550.9 3,631.2 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)   104.4 57.3 22.8 139.5 207.8 93.6 0.0 0.0   Trade creditors turnover (days)   43.4 117.2 66.4 153.3 85.0 63.0 0.0 0.0   Current assets / Net sales %   166.9% 174.8% 193.0% 275.4% 342.1% 381.3% 79.6% 79.6%   Net working capital   1,186.7 1,241.0 1,269.4 1,289.3 1,309.5 1,354.9 0.0 0.0   Net working capital %   87.6% 89.5% 132.3% 159.8% 130.4% 124.2% 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   678 0 0 0 0 545 0 0   Added value / employee   33 0 0 0 0 -6 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   33 0 0 0 0 -6 0 0   EBIT / employee   18 0 0 0 0 -6 0 0   Net earnings / employee   13 0 0 0 0 23 0 0