Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ALMAS KORN 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  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   1.1% 1.1% 1.4% 2.0% 1.8% 1.8% 8.2% 8.1%   Credit score (0-100)   86 84 77 68 70 72 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   799.0 911.2 223.3 4.0 14.3 18.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   16,618 19,756 22,166 24,522 22,509 21,034 0.0 0.0   EBITDA   7,242 9,991 12,288 13,918 10,502 8,843 0.0 0.0   EBIT   6,547 8,976 11,274 13,078 9,670 7,976 0.0 0.0   Pre-tax profit (PTP)   6,261.9 8,754.4 11,513.8 12,413.8 9,344.1 7,247.5 0.0 0.0   Net earnings   4,866.8 6,821.5 8,977.9 9,685.0 7,302.6 5,650.3 0.0 0.0   Pre-tax profit without non-rec. items   6,262 8,754 11,514 12,414 9,344 7,248 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Tangible assets total   4,303 6,063 6,094 5,195 4,918 4,904 0.0 0.0   Shareholders equity total   13,088 15,910 17,388 19,573 19,375 19,026 11,526 11,526   Interest-bearing liabilities   3,655 1,268 1,222 128 3,665 10,398 0.0 0.0   Balance sheet total (assets)   27,631 27,076 32,402 44,094 41,726 51,989 11,526 11,526   Net Debt   3,650 -486 -356 -1,727 2,644 10,395 -11,526 -11,526     See the entire balance sheet 1000.0 Volume  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e 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   16,618 19,756 22,166 24,522 22,509 21,034 0.0 0.0   Gross profit growth   -6.3% 18.9% 12.2% 10.6% -8.2% -6.6% -100.0% 0.0%   Employees   16 18 18 18 20 19 0 0   Employee growth %   0.0% 12.5% 0.0% 0.0% 11.1% -5.0% -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)   27,631 27,076 32,402 44,094 41,726 51,989 11,526 11,526   Balance sheet change%   -23.0% -2.0% 19.7% 36.1% -5.4% 24.6% -77.8% 0.0%   Added value   7,241.8 9,991.1 12,288.0 13,917.9 10,509.6 8,842.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,573 745 -984 -1,738 -1,109 -881 -4,904 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  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e 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 (%)   39.4% 45.4% 50.9% 53.3% 43.0% 37.9% 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 %   20.6% 33.1% 39.4% 34.8% 22.9% 17.0% 0.0% 0.0%   ROI %   40.3% 49.7% 61.4% 66.3% 45.0% 30.4% 0.0% 0.0%   ROE %   37.0% 47.0% 53.9% 52.4% 37.5% 29.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Equity ratio %   47.4% 58.8% 53.7% 44.4% 46.9% 36.6% 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, %   50.4% -4.9% -2.9% -12.4% 25.2% 117.6% 0.0% 0.0%   Gearing %   27.9% 8.0% 7.0% 0.7% 18.9% 54.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.9% 12.7% 17.3% 135.1% 25.6% 10.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Quick Ratio   0.2 0.5 0.5 0.2 0.1 0.1 0.0 0.0   Current Ratio   1.9 2.5 2.0 1.6 1.6 1.4 0.0 0.0   Cash and cash equivalent   5.1 1,754.3 1,578.8 1,854.3 1,021.0 2.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e 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   11,202.6 12,444.3 13,392.5 15,279.3 14,461.3 14,122.0 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  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   453 555 683 773 525 465 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   453 555 683 773 525 465 0 0   EBIT / employee   409 499 626 727 483 420 0 0   Net earnings / employee   304 379 499 538 365 297 0 0