Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ausmark 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 N/A 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 2.6% 1.5% 1.7% 18.1% 26.9% 7.7% 7.7%   Credit score (0-100)   0 62 77 72 7 1 32 32   Credit rating   N/A BBB A A B B BB BB   Credit limit (kDKK)   0.0 0.1 232.5 63.4 -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 N/A 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   0.0 15,016 43,641 66,748 44,170 102,021 0.0 0.0   EBITDA   0.0 238 6,877 11,806 -26,654 101,961 0.0 0.0   EBIT   0.0 -1,838 1,782 2,688 -97,255 101,961 0.0 0.0   Pre-tax profit (PTP)   0.0 -1,896.3 2,031.6 1,576.3 -99,748.5 99,654.9 0.0 0.0   Net earnings   0.0 -1,896.3 1,954.9 1,170.3 -94,352.7 93,379.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -1,896 2,032 1,576 -99,749 99,655 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 24,943 47,968 44,692 5,866 0.0 0.0 0.0   Shareholders equity total   0.0 32,469 34,424 35,594 -58,758 34,621 34,431 34,431   Interest-bearing liabilities   0.0 1,986 27,857 28,531 47,894 0.0 0.0 0.0   Balance sheet total (assets)   0.0 42,925 77,996 82,966 22,016 36,024 34,431 34,431   Net Debt   0.0 -228 19,083 27,562 46,166 -56.7 -34,431 -34,431     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 15,016 43,641 66,748 44,170 102,021 0.0 0.0   Gross profit growth   0.0% 0.0% 190.6% 53.0% -33.8% 131.0% -100.0% 0.0%   Employees   0 36 103 156 0 0 0 0   Employee growth %   0.0% 0.0% 186.1% 51.5% -100.0% 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)   0 42,925 77,996 82,966 22,016 36,024 34,431 34,431   Balance sheet change%   0.0% 0.0% 81.7% 6.4% -73.5% 63.6% -4.4% 0.0%   Added value   0.0 238.3 6,876.6 11,805.7 -88,137.5 101,961.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 29,722 17,431 -1,128 -127,049 -5,866 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% -12.2% 4.1% 4.0% -220.2% 99.9% 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 %   0.0% -4.3% 3.4% 3.3% -118.8% 174.6% 0.0% 0.0%   ROI %   0.0% -5.3% 4.2% 4.2% -142.5% 191.5% 0.0% 0.0%   ROE %   0.0% -5.8% 5.8% 3.3% -327.6% 329.7% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 75.6% 44.1% 42.9% -72.7% 96.1% 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, %   0.0% -95.8% 277.5% 233.5% -173.2% -0.1% 0.0% 0.0%   Gearing %   0.0% 6.1% 80.9% 80.2% -81.5% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.8% 0.0% 3.9% 6.5% 9.6% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 1.0 0.5 0.4 0.2 25.7 0.0 0.0   Current Ratio   0.0 1.0 0.5 0.4 0.2 25.7 0.0 0.0   Cash and cash equivalent   0.0 2,213.9 8,773.5 969.7 1,728.4 56.7 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 130.6 -20,606.3 -28,345.9 -43,726.6 34,621.0 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  2018 N/A 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 7 67 76 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 7 67 76 0 0 0 0   EBIT / employee   0 -51 17 17 0 0 0 0   Net earnings / employee   0 -53 19 8 0 0 0 0