Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Acquinex 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 N/A 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% 0.8% 0.8%   Bankruptcy risk   0.0% 23.8% 18.0% 4.3% 1.6% 1.2% 7.5% 7.5%   Credit score (0-100)   0 4 8 47 73 80 33 33   Credit rating   N/A B B BBB A A BB BB   Credit limit (kDKK)   0.0 -0.0 -0.0 0.0 131.5 3,532.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 -244 509 24,097 62,874 94,072 0.0 0.0   EBITDA   0.0 -460 -1,713 19,153 47,577 72,731 0.0 0.0   EBIT   0.0 -460 -1,713 19,153 47,539 72,683 0.0 0.0   Pre-tax profit (PTP)   0.0 -460.2 -1,676.0 19,398.6 46,821.0 78,020.0 0.0 0.0   Net earnings   0.0 -460.2 -1,676.0 15,601.7 36,458.0 56,599.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -460 -1,676 19,399 46,821 78,020 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 19.3 132 84.0 0.0 0.0   Shareholders equity total   0.0 -60.2 -1,736 13,865 50,323 106,865 106,522 106,522   Interest-bearing liabilities   0.0 0.2 2,412 0.0 8,215 14,774 0.0 0.0   Balance sheet total (assets)   0.0 265 2,714 69,775 107,057 226,361 106,522 106,522   Net Debt   0.0 -265 2,360 -36,578 -4,131 -6,075 -106,522 -106,522     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 -244 509 24,097 62,874 94,072 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 4,638.8% 160.9% 49.6% -100.0% 0.0%   Employees   0 1 2 4 11 19 0 0   Employee growth %   0.0% 0.0% 100.0% 100.0% 175.0% 72.7% -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)   0 265 2,714 69,775 107,057 226,361 106,522 106,522   Balance sheet change%   0.0% 0.0% 922.8% 2,471.4% 53.4% 111.4% -52.9% 0.0%   Added value   0.0 -459.9 -1,712.8 19,153.0 47,539.0 72,731.0 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 19 75 -96 -84 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 188.6% -336.8% 79.5% 75.6% 77.3% 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 %   0.0% -141.3% -69.6% 53.4% 53.8% 46.9% 0.0% 0.0%   ROI %   0.0% -1,899.2% -136.5% 243.6% 131.3% 86.7% 0.0% 0.0%   ROE %   0.0% -173.5% -112.5% 188.2% 113.6% 72.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% -18.5% -39.0% 19.9% 49.1% 48.0% 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, %   0.0% 57.6% -137.8% -191.0% -8.7% -8.4% 0.0% 0.0%   Gearing %   0.0% -0.3% -138.9% 0.0% 16.3% 13.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 311.0% 1.1% 35.2% 17.5% 1.1% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.9 0.6 1.2 2.1 2.0 0.0 0.0   Current Ratio   0.0 0.9 0.6 1.2 1.9 1.9 0.0 0.0   Cash and cash equivalent   0.0 265.3 52.1 36,578.1 12,346.0 20,849.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -36.0 -1,736.3 13,846.1 50,191.0 106,781.0 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 N/A 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 -460 -856 4,788 4,322 3,828 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -460 -856 4,788 4,325 3,828 0 0   EBIT / employee   0 -460 -856 4,788 4,322 3,825 0 0   Net earnings / employee   0 -460 -838 3,900 3,314 2,979 0 0