Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Aalborg Fyrværkerifabrik 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9% 1.9%   Bankruptcy risk   10.0% 4.5% 3.2% 7.4% 3.4% 4.0% 10.3% 10.3%   Credit score (0-100)   26 48 55 31 53 49 24 24   Credit rating   BB BBB BBB BB BBB BBB BB BB   Credit limit (kDKK)   -0.0 -0.0 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 2018/12 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   -774 -389 1,865 -1,043 2,635 3,249 0.0 0.0   EBITDA   -3,582 -754 1,865 -1,043 2,635 3,249 0.0 0.0   EBIT   -4,009 -1,308 1,204 -1,710 1,976 2,590 0.0 0.0   Pre-tax profit (PTP)   -3,794.3 -1,974.4 882.3 -1,979.4 1,138.0 790.0 0.0 0.0   Net earnings   -2,964.2 -1,553.2 688.2 -2,945.5 1,181.0 790.0 0.0 0.0   Pre-tax profit without non-rec. items   -3,794 -1,974 882 -1,979 1,138 790 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   44.4 26.0 91.6 67.2 50.0 33.0 0.0 0.0   Shareholders equity total   879 -674 14.4 -2,931 -1,750 -960 -1,461 -1,461   Interest-bearing liabilities   36,525 45,003 37,038 47,381 56,695 44,063 2,439 2,439   Balance sheet total (assets)   57,384 58,642 47,891 54,683 67,670 53,117 978 978   Net Debt   36,515 44,852 34,431 46,112 55,390 42,102 2,439 2,439     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   -774 -389 1,865 -1,043 2,635 3,249 0.0 0.0   Gross profit growth   0.0% 49.8% 0.0% 0.0% 0.0% 23.3% -100.0% 0.0%   Employees   1 1 0 0 1 1 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   57,384 58,642 47,891 54,683 67,670 53,117 978 978   Balance sheet change%   902.9% 2.2% -18.3% 14.2% 23.7% -21.5% -98.2% 0.0%   Added value   -3,581.7 -753.9 1,864.6 -1,043.2 2,643.1 3,249.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,701 -108 -1,238 -1,334 -1,319 -1,318 -33 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 -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 (%)   518.0% 336.5% 64.5% 163.9% 75.0% 79.7% 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 %   -11.6% -2.2% 2.5% -3.2% 3.2% 4.3% 0.0% 0.0%   ROI %   -17.7% -3.1% 3.3% -3.8% 3.7% 4.9% 0.0% 0.0%   ROE %   -125.5% -5.2% 2.3% -10.8% 1.9% 1.3% 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 %   1.5% -1.1% 0.0% -5.1% -2.5% -1.8% -59.9% -59.9%   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, %   -1,019.5% -5,949.3% 1,846.6% -4,420.4% 2,102.1% 1,295.8% 0.0% 0.0%   Gearing %   4,153.0% -6,679.6% 256,762.8% -1,616.5% -3,239.7% -4,589.9% -166.9% -166.9%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 1.7% 1.1% 0.7% 1.7% 3.7% 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   0.7 0.7 0.8 0.7 0.6 0.7 0.0 0.0   Current Ratio   1.0 0.9 0.9 1.0 1.0 1.0 0.0 0.0   Cash and cash equivalent   9.5 151.7 2,607.2 1,269.7 1,305.0 1,961.0 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   -2,672.2 -4,427.8 -3,163.8 -2,570.1 974.0 1,330.0 -1,219.5 -1,219.5   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   -3,582 -754 0 0 2,643 3,249 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -3,582 -754 0 0 2,635 3,249 0 0   EBIT / employee   -4,009 -1,308 0 0 1,976 2,590 0 0   Net earnings / employee   -2,964 -1,553 0 0 1,181 790 0 0