Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AVIATION ELEARNING 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% 1.3% 1.3%   Bankruptcy risk   1.5% 0.9% 2.3% 3.2% 2.0% 1.4% 9.6% 9.6%   Credit score (0-100)   77 89 65 54 68 76 26 26   Credit rating   A A BBB BBB A A BB BB   Credit limit (kDKK)   7.0 229.1 0.0 0.0 0.4 30.5 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   2,407 3,148 2,286 2,101 2,439 3,860 0.0 0.0   EBITDA   1,210 1,350 282 102 419 1,675 0.0 0.0   EBIT   982 1,003 2.1 -100 223 1,547 0.0 0.0   Pre-tax profit (PTP)   957.6 978.8 -33.1 -130.3 204.5 1,554.3 0.0 0.0   Net earnings   743.0 754.1 -41.1 -103.1 154.5 1,207.7 0.0 0.0   Pre-tax profit without non-rec. items   958 979 -33.1 -130 205 1,554 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   74.7 135 137 89.0 48.2 22.7 0.0 0.0   Shareholders equity total   1,187 1,691 1,650 1,547 1,701 2,909 2,029 2,029   Interest-bearing liabilities   417 407 423 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,394 2,958 2,726 1,951 2,746 4,047 2,029 2,029   Net Debt   -268 -876 -926 -1,031 -1,625 -2,566 -2,029 -2,029     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   2,407 3,148 2,286 2,101 2,439 3,860 0.0 0.0   Gross profit growth   41.2% 30.8% -27.4% -8.1% 16.1% 58.3% -100.0% 0.0%   Employees   5 5 6 6 5 5 0 0   Employee growth %   0.0% 0.0% 20.0% 0.0% -16.7% 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)   2,394 2,958 2,726 1,951 2,746 4,047 2,029 2,029   Balance sheet change%   60.8% 23.5% -7.8% -28.4% 40.7% 47.4% -49.9% 0.0%   Added value   1,210.3 1,350.2 281.7 101.9 425.4 1,675.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -147 591 -1,227 -404 -391 -257 -23 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 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 (%)   40.8% 31.9% 0.1% -4.8% 9.2% 40.1% 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 %   50.6% 37.5% 0.2% -4.1% 9.7% 46.1% 0.0% 0.0%   ROI %   65.4% 49.6% 0.2% -5.1% 13.8% 67.7% 0.0% 0.0%   ROE %   81.2% 52.4% -2.5% -6.4% 9.5% 52.4% 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 %   49.6% 57.2% 60.5% 79.3% 61.9% 71.9% 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, %   -22.1% -64.9% -328.7% -1,012.4% -388.1% -153.2% 0.0% 0.0%   Gearing %   35.1% 24.1% 25.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.5% 6.0% 9.2% 16.2% 0.0% 0.0% 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   1.4 1.9 2.1 4.4 2.5 3.5 0.0 0.0   Current Ratio   1.4 1.9 2.1 4.4 2.5 3.5 0.0 0.0   Cash and cash equivalent   684.4 1,283.2 1,349.2 1,031.4 1,625.1 2,566.3 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   354.6 1,037.9 1,125.4 1,187.4 1,500.3 2,820.4 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   242 270 47 17 85 335 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   242 270 47 17 84 335 0 0   EBIT / employee   196 201 0 -17 45 309 0 0   Net earnings / employee   149 151 -7 -17 31 242 0 0