Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Aktor Holding ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5% 1.5%   Bankruptcy risk   10.2% 3.7% 44.7% 15.4% 12.5% 11.2% 19.7% 19.7%   Credit score (0-100)   25 53 0 12 18 21 6 6   Credit rating   BB BBB C BB BB BB B B   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   875 59 -1,096 203 374 0 0 0   Gross profit   875 59.4 -1,096 203 374 0.0 0.0 0.0   EBITDA   869 52.3 -1,103 194 366 381 0.0 0.0   EBIT   869 52.3 -1,103 194 366 381 0.0 0.0   Pre-tax profit (PTP)   867.4 57.8 -1,103.3 194.3 357.8 349.9 0.0 0.0   Net earnings   866.0 58.1 -1,102.2 196.3 359.7 360.2 0.0 0.0   Pre-tax profit without non-rec. items   867 57.8 -1,103 194 358 739 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   407 465 -637 -441 -81.1 279 229 229   Interest-bearing liabilities   61.8 61.8 61.8 61.8 67.7 318 0.0 0.0   Balance sheet total (assets)   1,366 1,259 157 353 726 989 229 229   Net Debt   61.8 60.3 61.1 61.1 67.2 302 -229 -229     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   875 59 -1,096 203 374 0 0 0   Net sales growth   -217.8% -93.2% -1,945.4% -118.5% 84.2% -100.0% 0.0% 0.0%   Gross profit   875 59.4 -1,096 203 374 0.0 0.0 0.0   Gross profit growth   0.0% -93.2% 0.0% 0.0% 84.2% -100.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   -100.0% 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)   1,366 1,259 157 353 726 989 229 229   Balance sheet change%   358.0% -7.8% -87.5% 124.9% 105.4% 36.3% -76.8% 0.0%   Added value   868.9 52.3 -1,103.3 194.3 365.7 380.6 0.0 0.0   Added value %   99.3% 88.0% 100.6% 95.7% 97.8% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 -2.0 -3.0 -4.0 1.0 -1.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 3.0 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 %   99.3% 88.0% 100.6% 95.7% 97.8% 0.0% 0.0% 0.0%   EBIT %   99.3% 88.0% 0.0% 95.7% 97.8% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   99.3% 88.0% 100.6% 95.7% 97.8% 0.0% 0.0% 0.0%   Net Earnings %   99.0% 97.8% 100.5% 96.7% 96.2% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   99.0% 97.8% 100.5% 96.7% 96.2% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   99.1% 97.2% 100.6% 95.7% 95.7% 0.0% 0.0% 0.0%   ROA %   84.4% 5.9% -107.5% 24.5% 45.7% 85.8% 0.0% 0.0%   ROI %   334.5% 15.5% -374.8% 314.5% 565.0% 231.6% 0.0% 0.0%   ROE %   245.6% 13.3% -354.3% 76.9% 66.7% 71.7% 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 %   29.8% 36.9% -80.2% -55.5% -10.1% 28.2% 100.0% 100.0%   Relative indebtedness %   109.6% 1,336.7% -72.4% 391.3% 215.8% 0.0% 0.0% 0.0%   Relative net indebtedness %   109.6% 1,334.2% -72.4% 391.0% 215.7% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   7.1% 115.2% -5.5% 31.5% 18.4% 79.2% 0.0% 0.0%   Gearing %   15.2% 13.3% -9.7% -14.0% -83.4% 114.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   44.3% 31.6% 0.0% 0.0% 12.3% 15.9% 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   0.5 0.0 0.0 0.0 0.0 0.2 0.0 0.0   Current Ratio   0.5 0.0 0.0 0.0 0.0 0.2 0.0 0.0   Cash and cash equivalent   0.0 1.5 0.7 0.7 0.5 16.6 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 %   52.9% 29.2% -0.2% 2.4% 0.9% 0.0% 0.0% 0.0%   Net working capital   -496.4 -776.8 -792.0 -789.2 -803.4 -582.7 0.0 0.0   Net working capital %   -56.7% -1,307.5% 72.2% -388.9% -214.9% 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