Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ÆBLEGÅRDEN 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% 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   -36.1 -121 -162 -40.7 -180 -181 0.0 0.0   EBITDA   -36.1 -121 -162 -40.7 -180 -181 0.0 0.0   EBIT   -36.1 -121 -162 -45.1 -193 -201 0.0 0.0   Pre-tax profit (PTP)   1,329.3 -316.5 -708.8 287.9 97.8 309.8 0.0 0.0   Net earnings   267.9 -257.1 -559.9 107.9 46.1 234.0 0.0 0.0   Pre-tax profit without non-rec. items   1,329 -317 -709 288 97.8 310 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   0.0 0.0 0.0 60.7 47.7 64.1 0.0 0.0   Shareholders equity total   4,470 4,213 3,653 3,761 3,807 4,041 3,876 3,876   Interest-bearing liabilities   157 376 754 626 399 0.0 0.0 0.0   Balance sheet total (assets)   6,165 5,812 5,305 5,273 5,121 4,136 3,876 3,876   Net Debt   -10.7 336 726 -4,496 -4,659 -22.6 -3,876 -3,876     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   -36.1 -121 -162 -40.7 -180 -181 0.0 0.0   Gross profit growth   0.0% -235.0% -34.1% 74.9% -342.6% -0.4% 0.0% 0.0%   Employees   0 0 0 0 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)   6,165 5,812 5,305 5,273 5,121 4,136 3,876 3,876   Balance sheet change%   5.1% -5.7% -8.7% -0.6% -2.9% -19.2% -6.3% 0.0%   Added value   -36.1 -120.9 -162.1 -40.7 -189.0 -181.1 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 56 -26 -3 -64 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 -3.0 -4.0 -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 (%)   100.0% 100.0% 100.0% 110.6% 107.2% 110.8% 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 %   22.3% -1.8% -2.6% 88.3% 4.6% 8.3% 0.0% 0.0%   ROI %   24.3% -1.9% -2.8% 98.4% 5.6% 9.3% 0.0% 0.0%   ROE %   5.6% -5.9% -14.2% 2.9% 1.2% 6.0% 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 %   72.8% 72.8% 69.0% 71.3% 74.3% 97.7% 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, %   29.8% -278.3% -447.6% 11,034.8% 2,583.8% 12.5% 0.0% 0.0%   Gearing %   3.5% 8.9% 20.7% 16.7% 10.5% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 79.3% 99.5% 634.5% 27.7% 37.8% 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   0.3 0.1 0.1 7.8 4.0 0.5 0.0 0.0   Current Ratio   0.3 0.1 0.1 7.8 4.0 0.5 0.0 0.0   Cash and cash equivalent   168.1 39.1 28.7 5,121.9 5,057.9 22.6 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   -454.8 -704.7 -897.5 -163.4 -1,235.3 -46.5 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   0 0 0 0 -189 -181 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -180 -181 0 0   EBIT / employee   0 0 0 0 -193 -201 0 0   Net earnings / employee   0 0 0 0 46 234 0 0   Application planning & rights & technical implementation CreditReports.dk Privacy Policy Disclaimer Click here to report an error or submit an improvement suggestion for developers. 1