Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ALBÉR INVEST 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 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Bankruptcy risk for industry   1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0%   Bankruptcy risk   0.9% 1.0% 4.9% 5.3% 7.6% 12.4% 15.9% 15.9%   Credit score (0-100)   91 88 44 41 31 18 12 12   Credit rating   A A BBB BBB BB BB BB BB   Credit limit (kDKK)   1,482.1 1,708.6 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 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   855 335 1,074 -558 -183 -1,173 0.0 0.0   EBITDA   855 -97.1 312 -1,247 -1,241 -1,984 0.0 0.0   EBIT   435 -113 -10,801 -2,046 -1,553 -3,812 0.0 0.0   Pre-tax profit (PTP)   452.4 7,812.6 -10,952.1 -2,156.3 -1,691.2 -3,851.3 0.0 0.0   Net earnings   452.4 7,812.6 -10,952.1 -2,156.3 -1,691.2 -3,851.3 0.0 0.0   Pre-tax profit without non-rec. items   452 -223 -10,952 -2,156 -1,691 -3,851 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Tangible assets total   23,620 32,167 24,004 2,592 2,280 813 0.0 0.0   Shareholders equity total   19,435 27,424 16,472 7,016 24.4 473 -26.8 -26.8   Interest-bearing liabilities   1,471 8,367 11,722 1,398 3,372 543 26.8 26.8   Balance sheet total (assets)   27,905 36,797 29,007 8,644 3,516 1,093 0.0 0.0   Net Debt   1,471 8,364 11,698 1,075 3,203 515 26.8 26.8     See the entire balance sheet 1000.0 Volume  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 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   855 335 1,074 -558 -183 -1,173 0.0 0.0   Gross profit growth   208.1% -60.8% 220.7% 0.0% 67.3% -542.4% 0.0% 0.0%   Employees   0 0 2 2 2 2 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)   27,905 36,797 29,007 8,644 3,516 1,093 0 0   Balance sheet change%   -0.8% 31.9% -21.2% -70.2% -59.3% -68.9% -100.0% 0.0%   Added value   854.5 -97.1 -10,587.9 -1,717.0 -1,224.0 -1,984.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -839 8,530 -8,377 -21,740 -623 -3,296 -813 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 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 (%)   50.9% -33.9% -1,005.4% 366.4% 850.3% 325.0% 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 %   2.2% 0.2% -32.2% -9.8% -25.5% -165.4% 0.0% 0.0%   ROI %   2.2% 0.2% -33.2% -10.1% -26.3% -172.8% 0.0% 0.0%   ROE %   2.4% 33.3% -49.9% -18.4% -48.0% -1,547.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Equity ratio %   69.6% 74.5% 56.8% 81.2% 0.7% 43.3% -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, %   172.1% -8,610.6% 3,748.0% -86.2% -258.0% -26.0% 0.0% 0.0%   Gearing %   7.6% 30.5% 71.2% 19.9% 13,791.8% 114.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.0% 5.8% 3.4% 4.8% 5.8% 2.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Quick Ratio   2.2 1.5 0.4 3.7 0.4 0.7 0.0 0.0   Current Ratio   2.2 1.5 0.4 3.7 0.4 0.7 0.0 0.0   Cash and cash equivalent   0.0 2.7 24.1 323.7 169.4 28.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 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   2,378.8 1,451.1 -7,531.8 4,423.6 -2,255.9 -135.4 -13.4 -13.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -5,294 -858 -612 -992 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 156 -623 -621 -992 0 0   EBIT / employee   0 0 -5,401 -1,023 -776 -1,906 0 0   Net earnings / employee   0 0 -5,476 -1,078 -846 -1,926 0 0