Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AKTIESELSKABET AF 29. APRIL 1889 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% 0.9% 0.9%   Bankruptcy risk   1.3% 1.2% 0.6% 1.1% 1.0% 0.9% 16.9% 16.9%   Credit score (0-100)   82 83 97 82 86 89 10 10   Credit rating   A A AA A A A BB BB   Credit limit (kDKK)   514.4 756.1 3,300.9 1,133.8 1,446.1 2,248.8 -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   1,179 1,364 2,787 4,959 1,901 2,468 0.0 0.0   EBITDA   569 741 2,148 4,347 1,293 1,849 0.0 0.0   EBIT   -358 -178 1,228 3,423 166 739 0.0 0.0   Pre-tax profit (PTP)   -4,744.0 -1,229.6 1,112.0 -844.2 -1,092.0 287.5 0.0 0.0   Net earnings   -4,654.0 -1,179.1 920.8 -1,106.4 -996.5 306.6 0.0 0.0   Pre-tax profit without non-rec. items   -4,744 -1,230 1,112 -844 -1,092 288 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   41,474 40,568 39,655 45,476 45,398 45,131 0.0 0.0   Shareholders equity total   31,554 30,375 31,295 30,189 28,549 28,454 -1,712 -1,712   Interest-bearing liabilities   11,564 10,773 11,027 10,202 9,927 10,001 1,712 1,712   Balance sheet total (assets)   49,959 47,964 49,679 48,965 46,068 45,907 0.0 0.0   Net Debt   9,819 9,164 6,872 8,412 9,589 9,783 1,712 1,712     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   1,179 1,364 2,787 4,959 1,901 2,468 0.0 0.0   Gross profit growth   -56.3% 15.7% 104.3% 78.0% -61.7% 29.8% -100.0% 0.0%   Employees   1 1 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)   49,959 47,964 49,679 48,965 46,068 45,907 0 0   Balance sheet change%   -11.4% -4.0% 3.6% -1.4% -5.9% -0.3% -100.0% 0.0%   Added value   569.0 741.4 2,147.5 4,347.3 1,090.7 1,849.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,852 -21,784 18,126 4,897 -1,205 -1,211 -25,505 -19,792   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 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 (%)   -30.4% -13.1% 44.1% 69.0% 8.7% 30.0% 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 %   -0.5% -0.2% 2.6% 7.0% 0.5% 1.6% 0.0% 0.0%   ROI %   -0.5% -0.2% 2.7% 7.4% 0.5% 1.7% 0.0% 0.0%   ROE %   -13.7% -3.8% 3.0% -3.6% -3.4% 1.1% 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 %   63.2% 63.3% 63.0% 61.7% 62.0% 62.0% -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, %   1,725.7% 1,236.1% 320.0% 193.5% 741.5% 529.0% 0.0% 0.0%   Gearing %   36.6% 35.5% 35.2% 33.8% 34.8% 35.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   37.4% 10.0% 1.5% 40.6% 13.1% 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   2.6 2.5 6.8 1.5 0.3 0.3 0.0 0.0   Current Ratio   2.6 2.5 6.5 1.5 0.3 0.3 0.0 0.0   Cash and cash equivalent   1,745.0 1,609.2 4,154.6 1,790.0 337.7 217.9 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   2,151.0 2,025.4 5,105.1 1,107.4 -1,272.7 -1,749.0 -856.2 -856.2   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   569 741 2,148 4,347 1,091 1,849 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   569 741 2,148 4,347 1,293 1,849 0 0   EBIT / employee   -358 -178 1,228 3,423 166 739 0 0   Net earnings / employee   -4,654 -1,179 921 -1,106 -996 307 0 0