Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AKSEL VOIGT 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.5% 1.3% 1.2% 1.4% 1.4% 1.6% 7.6% 7.6%   Credit score (0-100)   78 82 81 76 77 74 32 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   131.2 590.0 761.8 277.0 259.4 127.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -61.0 -60.0 -20.0 -401 -262 -843 0.0 0.0   EBITDA   -170 -390 -505 -893 -274 -843 0.0 0.0   EBIT   -1,038 -710 -849 -1,241 -656 -1,239 0.0 0.0   Pre-tax profit (PTP)   2,148.0 1,234.0 3,860.0 2,928.0 1,888.0 7,538.9 0.0 0.0   Net earnings   1,474.0 995.0 3,388.0 3,193.0 1,910.0 7,536.4 0.0 0.0   Pre-tax profit without non-rec. items   2,148 1,234 3,860 2,928 1,888 7,539 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   2,078 15,814 15,846 16,085 15,900 15,960 0.0 0.0   Shareholders equity total   32,030 33,066 36,962 41,365 43,639 48,675 37,542 37,542   Interest-bearing liabilities   841 8,248 11,418 10,513 10,768 9,190 0.0 0.0   Balance sheet total (assets)   33,365 46,527 53,378 54,746 55,383 58,702 37,542 37,542   Net Debt   -17,387 -5,541 -38.0 2,759 6,828 6,819 -37,542 -37,542     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -61.0 -60.0 -20.0 -401 -262 -843 0.0 0.0   Gross profit growth   84.9% 1.6% 66.7% -1,905.0% 34.7% -221.9% 0.0% 0.0%   Employees   1 1 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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)   33,365 46,527 53,378 54,746 55,383 58,702 37,542 37,542   Balance sheet change%   -15.7% 39.4% 14.7% 2.6% 1.2% 6.0% -36.0% 0.0%   Added value   -170.0 -390.0 -505.0 -893.0 -308.0 -843.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,736 13,416 -312 -109 -567 -336 -15,960 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   1,701.6% 1,183.3% 4,245.0% 309.5% 250.4% 146.9% 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 %   6.1% 4.4% 8.8% 7.0% 4.6% 14.2% 0.0% 0.0%   ROI %   6.3% 4.5% 9.1% 7.2% 4.7% 14.3% 0.0% 0.0%   ROE %   4.7% 3.1% 9.7% 8.2% 4.5% 16.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   96.0% 71.1% 69.2% 75.6% 78.8% 82.9% 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, %   10,227.6% 1,420.8% 7.5% -309.0% -2,492.0% -808.6% 0.0% 0.0%   Gearing %   2.6% 24.9% 30.9% 25.4% 24.7% 18.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 11.9% 5.3% 8.0% 6.0% 5.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   36.2 13.1 15.1 4.4 3.4 2.8 0.0 0.0   Current Ratio   36.3 13.1 15.1 4.4 3.4 2.8 0.0 0.0   Cash and cash equivalent   18,228.0 13,789.0 11,456.0 7,754.0 3,940.0 2,370.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   12,464.0 17,586.0 11,539.0 13,809.0 9,050.0 4,927.4 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -170 -390 -505 -893 -308 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -170 -390 -505 -893 -274 0 0 0   EBIT / employee   -1,038 -710 -849 -1,241 -656 0 0 0   Net earnings / employee   1,474 995 3,388 3,193 1,910 0 0 0