Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OAK HOLDING 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6% 0.6%   Bankruptcy risk   17.4% 0.8% 1.0% 1.2% 1.2% 0.6% 7.6% 7.6%   Credit score (0-100)   10 91 86 81 82 96 32 32   Credit rating   B A A A A AA BB BB   Credit limit (kDKK)   0.0 4,085.0 2,812.1 1,235.9 1,070.6 4,561.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -54.5 -91.3 -133 -354 -124 -102 0.0 0.0   EBITDA   -54.5 -91.3 -133 -354 -124 -102 0.0 0.0   EBIT   -54.5 -91.3 -133 -354 -124 -102 0.0 0.0   Pre-tax profit (PTP)   225.3 1,439.2 -1,729.9 -3,967.9 -5,065.6 2,005.5 0.0 0.0   Net earnings   174.2 1,121.1 -1,412.8 -3,120.0 -4,745.5 1,705.5 0.0 0.0   Pre-tax profit without non-rec. items   234 1,439 -1,730 -3,968 -5,066 2,005 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   17,430 51,699 50,286 47,166 42,421 44,126 41,234 41,234   Interest-bearing liabilities   0.0 50.0 50.0 50.0 50.0 100 0.0 0.0   Balance sheet total (assets)   17,559 52,147 50,688 47,241 42,548 44,297 41,234 41,234   Net Debt   -120 -32,788 -38,252 -33,904 -20,455 -28,812 -41,234 -41,234     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -54.5 -91.3 -133 -354 -124 -102 0.0 0.0   Gross profit growth   -37.5% -67.4% -46.1% -165.5% 65.1% 17.7% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   17,559 52,147 50,688 47,241 42,548 44,297 41,234 41,234   Balance sheet change%   1.2% 197.0% -2.8% -6.8% -9.9% 4.1% -6.9% 0.0%   Added value   -54.5 -91.3 -133.3 -353.9 -123.7 -101.9 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 0 0 0 0 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   100.0% 100.0% 100.0% 100.0% 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 %   1.2% 4.2% 1.8% 1.3% 0.5% 5.7% 0.0% 0.0%   ROI %   1.3% 4.2% 1.8% 1.3% 0.5% 5.7% 0.0% 0.0%   ROE %   1.0% 3.2% -2.8% -6.4% -10.6% 3.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   99.3% 99.1% 99.2% 99.8% 99.7% 99.6% 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, %   220.2% 35,922.7% 28,692.8% 9,579.6% 16,536.9% 28,287.9% 0.0% 0.0%   Gearing %   0.0% 0.1% 0.1% 0.1% 0.1% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 56.1% 5,261.1% 9,247.4% 10,609.4% 597.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   136.4 113.6 96.9 471.9 174.3 176.8 0.0 0.0   Current Ratio   136.4 113.6 96.9 471.9 174.3 176.8 0.0 0.0   Cash and cash equivalent   120.1 32,837.7 38,302.1 33,954.3 20,505.3 28,912.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   17,430.0 17,946.9 1,080.3 1,370.1 7,454.1 8,605.5 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0