Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AEW Kastrup 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.4% 0.7% 1.2% 1.2% 2.1% 2.7% 6.9% 6.8%   Credit score (0-100)   79 93 82 82 66 60 35 35   Credit rating   A AA A A A BBB BBB BBB   Credit limit (kDKK)   1,315.1 22,429.3 9,552.1 5,979.8 11.8 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   15,452 19,514 5,539 19,569 14,418 1,996 0.0 0.0   EBITDA   15,452 19,514 5,539 19,569 14,418 1,996 0.0 0.0   EBIT   147,677 71,114 165,039 -3,903 -28,673 -15,185 0.0 0.0   Pre-tax profit (PTP)   135,852.0 55,603.0 152,568.0 -10,582.4 -38,491.8 -25,475.4 0.0 0.0   Net earnings   105,965.0 43,369.8 116,371.5 -8,254.3 -30,023.6 -19,870.8 0.0 0.0   Pre-tax profit without non-rec. items   135,852 55,603 152,568 -10,582 -38,492 -25,475 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   424,000 475,600 636,291 662,400 651,450 638,820 0.0 0.0   Shareholders equity total   171,681 215,467 242,176 233,922 203,898 184,027 182,977 182,977   Interest-bearing liabilities   229,360 222,548 323,259 376,067 418,781 416,604 0.0 0.0   Balance sheet total (assets)   442,262 489,132 655,148 691,710 699,110 675,978 182,977 182,977   Net Debt   216,847 212,660 312,096 363,493 388,320 393,690 -182,977 -182,977     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   15,452 19,514 5,539 19,569 14,418 1,996 0.0 0.0   Gross profit growth   68.3% 26.3% -71.6% 253.3% -26.3% -86.2% -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)   442,262 489,132 655,148 691,710 699,110 675,978 182,977 182,977   Balance sheet change%   45.3% 10.6% 33.9% 5.6% 1.1% -3.3% -72.9% 0.0%   Added value   147,677.0 71,113.7 165,039.0 -3,903.2 -28,672.9 -15,185.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   134,081 51,600 160,691 26,109 -10,950 -12,630 -638,820 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   955.7% 364.4% 2,979.6% -19.9% -198.9% -760.8% 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 %   39.6% 15.3% 28.8% -0.6% -4.1% -2.2% 0.0% 0.0%   ROI %   40.6% 15.6% 29.4% -0.6% -4.1% -2.2% 0.0% 0.0%   ROE %   88.9% 22.4% 50.9% -3.5% -13.7% -10.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   38.8% 44.1% 37.0% 33.8% 29.2% 27.2% 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, %   1,403.4% 1,089.8% 5,634.6% 1,857.5% 2,693.3% 19,725.2% 0.0% 0.0%   Gearing %   133.6% 103.3% 133.5% 160.8% 205.4% 226.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 6.9% 4.6% 1.9% 2.5% 2.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.4 1.2 1.7 2.1 2.2 1.6 0.0 0.0   Current Ratio   1.4 1.2 1.7 2.1 2.2 1.6 0.0 0.0   Cash and cash equivalent   12,513.0 9,887.4 11,163.1 12,573.9 30,460.5 22,914.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   5,162.0 2,683.5 7,732.9 15,492.4 26,050.7 13,205.3 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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