Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AF Pipe Solutions 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 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   12.8% 4.3% 4.1% 8.6% 6.3% 4.5% 15.4% 15.1%   Credit score (0-100)   19 49 49 27 37 46 13 13   Credit rating   BB BBB BBB BB BBB BBB BB BB   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   0 0 0 0 0 0 0 0   Gross profit   -216 384 344 58.7 189 583 0.0 0.0   EBITDA   -216 384 202 -14.3 99.3 309 0.0 0.0   EBIT   -216 363 149 -69.9 42.8 253 0.0 0.0   Pre-tax profit (PTP)   -215.6 359.4 144.1 -77.4 39.8 244.8 0.0 0.0   Net earnings   -168.2 288.7 103.2 -60.3 31.0 190.9 0.0 0.0   Pre-tax profit without non-rec. items   -216 359 144 -77.4 39.8 245 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   0.0 222 174 125 76.4 27.9 0.0 0.0   Shareholders equity total   -89.5 199 222 102 133 324 144 144   Interest-bearing liabilities   174 374 453 459 415 331 0.0 0.0   Balance sheet total (assets)   92.2 632 814 713 765 991 144 144   Net Debt   163 370 426 457 400 251 -12.5 -12.5     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   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   -216 384 344 58.7 189 583 0.0 0.0   Gross profit growth   0.0% 0.0% -10.4% -83.0% 222.8% 208.0% -100.0% 0.0%   Employees   1 1 1 1 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)   92 632 814 713 765 991 144 144   Balance sheet change%   -69.8% 586.1% 28.7% -12.4% 7.3% 29.5% -85.5% 0.0%   Added value   -215.6 384.2 201.7 -14.3 98.4 309.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 240 -38 -59 -113 -113 -28 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 1.0 2.0 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 %   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% 94.6% 43.4% -119.2% 22.6% 43.3% 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 %   -88.6% 89.3% 21.2% -9.1% 6.2% 28.9% 0.0% 0.0%   ROI %   -115.0% 96.7% 23.9% -10.8% 8.1% 41.1% 0.0% 0.0%   ROE %   -196.9% 198.2% 49.0% -37.2% 26.4% 83.5% 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 %   -49.3% 31.5% 27.3% 14.3% 17.4% 32.7% 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, %   -75.6% 96.3% 211.1% -3,195.4% 402.7% 81.0% 0.0% 0.0%   Gearing %   -194.0% 187.6% 203.7% 450.1% 312.0% 102.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.5% 2.2% 1.7% 1.4% 2.5% 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   0.3 0.2 0.2 0.2 0.5 0.9 0.0 0.0   Current Ratio   0.4 0.9 1.0 0.7 0.9 1.3 0.0 0.0   Cash and cash equivalent   10.8 3.5 27.3 2.2 15.3 80.3 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -105.0 -56.9 -22.4 -156.7 -70.7 187.0 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 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   -216 384 202 -14 98 309 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -216 384 202 -14 99 309 0 0   EBIT / employee   -216 363 149 -70 43 253 0 0   Net earnings / employee   -168 289 103 -60 31 191 0 0