Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A.K.S. TRADING 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 2018/12 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% 0.8% 0.8%   Bankruptcy risk   1.1% 1.1% 1.4% 1.1% 1.0% 1.2% 8.4% 8.3%   Credit score (0-100)   87 86 79 82 87 80 29 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   382.8 387.5 56.3 230.4 802.0 212.2 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   6,185 1,062 905 969 5,482 1,854 0.0 0.0   EBITDA   854 1,022 842 921 5,428 1,072 0.0 0.0   EBIT   854 1,022 842 921 5,428 1,072 0.0 0.0   Pre-tax profit (PTP)   484.7 923.2 979.5 1,051.8 5,236.8 204.0 0.0 0.0   Net earnings   552.3 727.6 787.3 836.1 3,968.7 168.1 0.0 0.0   Pre-tax profit without non-rec. items   485 923 980 1,052 5,237 204 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   17,163 12,108 9,980 9,294 12,952 23,076 0.0 0.0   Shareholders equity total   6,993 7,720 5,487 6,323 10,292 10,460 10,260 10,260   Interest-bearing liabilities   10,490 10,325 11,800 9,324 6,471 8,504 0.0 0.0   Balance sheet total (assets)   29,735 26,727 24,311 21,448 26,540 37,885 10,260 10,260   Net Debt   10,490 10,325 11,800 9,324 6,471 8,504 -10,260 -10,260     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   6,185 1,062 905 969 5,482 1,854 0.0 0.0   Gross profit growth   352.7% -82.8% -14.8% 7.0% 465.9% -66.2% -100.0% 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)   29,735 26,727 24,311 21,448 26,540 37,885 10,260 10,260   Balance sheet change%   -17.1% -10.1% -9.0% -11.8% 23.7% 42.7% -72.9% 0.0%   Added value   853.6 1,021.6 842.2 921.5 5,428.2 1,072.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6,823 -5,055 -2,128 -686 3,658 10,124 -23,076 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 2018/12 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 (%)   13.8% 96.2% 93.1% 95.1% 99.0% 57.8% 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 %   3.9% 5.1% 5.3% 6.0% 24.4% 4.7% 0.0% 0.0%   ROI %   3.9% 5.2% 5.3% 6.1% 25.4% 4.9% 0.0% 0.0%   ROE %   8.2% 9.9% 11.9% 14.2% 47.8% 1.6% 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 %   23.5% 28.9% 22.6% 29.5% 38.8% 27.6% 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, %   1,229.0% 1,010.7% 1,401.0% 1,011.8% 119.2% 793.1% 0.0% 0.0%   Gearing %   150.0% 133.7% 215.0% 147.4% 62.9% 81.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.3% 5.0% 3.3% 3.0% 7.7% 17.5% 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   1.2 1.3 1.2 1.2 1.7 1.6 0.0 0.0   Current Ratio   1.2 1.3 1.2 1.2 1.7 1.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   2,039.4 3,712.0 2,434.8 2,378.9 5,557.8 5,312.1 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 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