Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ALMH Invest 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 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.7% 0.6% 0.6% 0.7% 0.6% 0.7% 7.8% 7.8%   Credit score (0-100)   95 97 96 95 96 94 31 31   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   4,634.6 5,557.9 5,916.3 3,890.4 4,041.5 4,249.5 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   2,012 1,987 2,032 2,101 2,391 2,522 0.0 0.0   EBITDA   1,413 1,277 1,392 1,037 1,306 1,538 0.0 0.0   EBIT   1,413 1,277 4,351 -242 1,394 1,836 0.0 0.0   Pre-tax profit (PTP)   -1,429.0 7,654.6 5,212.2 4,487.7 1,583.1 4,282.1 0.0 0.0   Net earnings   -1,125.5 5,926.7 4,053.3 3,582.0 1,226.3 3,375.3 0.0 0.0   Pre-tax profit without non-rec. items   -1,429 7,655 5,212 4,488 1,583 4,282 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   28,814 28,971 32,777 31,498 31,586 31,884 0.0 0.0   Shareholders equity total   48,697 54,691 58,772 41,139 40,465 43,781 43,220 43,220   Interest-bearing liabilities   6,295 5,902 9,491 5,091 4,686 4,287 0.0 0.0   Balance sheet total (assets)   67,000 70,524 75,955 54,273 52,460 55,421 43,220 43,220   Net Debt   -31,119 -35,471 -33,541 -17,545 -15,878 -18,982 -43,220 -43,220     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   2,012 1,987 2,032 2,101 2,391 2,522 0.0 0.0   Gross profit growth   6.4% -1.2% 2.2% 3.4% 13.8% 5.4% -100.0% 0.0%   Employees   0 0 0 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)   67,000 70,524 75,955 54,273 52,460 55,421 43,220 43,220   Balance sheet change%   -3.9% 5.3% 7.7% -28.5% -3.3% 5.6% -22.0% 0.0%   Added value   1,412.8 1,277.5 4,351.5 -242.1 1,393.6 1,836.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -19,347 157 3,806 -1,279 88 298 -31,884 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 -1.0 1.0 2.0 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 (%)   70.2% 64.3% 214.2% -11.5% 58.3% 72.8% 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 %   4.9% 11.5% 7.9% 7.1% 10.7% 10.9% 0.0% 0.0%   ROI %   5.0% 11.8% 8.0% 7.2% 10.9% 11.0% 0.0% 0.0%   ROE %   -2.3% 11.5% 7.1% 7.2% 3.0% 8.0% 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 %   72.7% 77.6% 77.5% 76.1% 77.5% 79.3% 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, %   -2,202.7% -2,776.6% -2,409.3% -1,691.9% -1,216.0% -1,234.3% 0.0% 0.0%   Gearing %   12.9% 10.8% 16.1% 12.4% 11.6% 9.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   73.5% 4.4% 7.5% 2.1% 84.7% 36.2% 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   68.5 42.0 57.7 16.9 38.0 43.0 0.0 0.0   Current Ratio   67.5 41.3 48.2 14.7 27.2 29.9 0.0 0.0   Cash and cash equivalent   37,413.7 41,373.4 43,031.6 22,635.6 20,563.9 23,269.1 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   1,548.7 3,702.7 2,539.5 -772.2 1,767.3 463.8 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 2018/12 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   0 0 0 -242 1,394 1,836 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 1,037 1,306 1,538 0 0   EBIT / employee   0 0 0 -242 1,394 1,836 0 0   Net earnings / employee   0 0 0 3,582 1,226 3,375 0 0