Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ABC Rådgivende Ingeniører A/S 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   4.0% 2.8% 2.8% 2.4% 1.5% 1.3% 6.6% 6.6%   Credit score (0-100)   51 60 59 62 76 78 36 36   Credit rating   BBB BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 104.9 371.3 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   32,963 0 0 0 0 0 0 0   Gross profit   24,650 28,499 39,828 58,145 59,623 71,970 0.0 0.0   EBITDA   6,451 1,823 5,944 2,963 4,184 8,082 0.0 0.0   EBIT   6,365 1,823 5,944 2,963 4,083 7,722 0.0 0.0   Pre-tax profit (PTP)   6,394.0 1,438.0 4,575.0 2,173.0 5,280.3 7,495.1 0.0 0.0   Net earnings   4,973.0 1,438.0 4,575.0 2,173.0 4,361.1 5,751.2 0.0 0.0   Pre-tax profit without non-rec. items   6,394 1,823 5,944 2,963 5,280 7,495 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   143 0.0 0.0 0.0 194 1,783 0.0 0.0   Shareholders equity total   5,973 3,438 6,575 5,173 9,534 15,285 11,985 11,985   Interest-bearing liabilities   11.0 0.0 0.0 0.0 1,054 1,796 0.0 0.0   Balance sheet total (assets)   12,253 14,723 28,837 33,333 31,710 45,211 11,985 11,985   Net Debt   -143 0.0 0.0 0.0 1,054 -2,515 -11,985 -11,985     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   32,963 0 0 0 0 0 0 0   Net sales growth   407.7% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   24,650 28,499 39,828 58,145 59,623 71,970 0.0 0.0   Gross profit growth   446.1% 15.6% 39.8% 46.0% 2.5% 20.7% -100.0% 0.0%   Employees   35 0 0 0 84 95 0 0   Employee growth %   52.2% -100.0% 0.0% 0.0% 0.0% 13.1% -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)   12,253 14,723 28,837 33,333 31,710 45,211 11,985 11,985   Balance sheet change%   68.6% 20.2% 95.9% 15.6% -4.9% 42.6% -73.5% 0.0%   Added value   6,451.0 1,823.0 5,944.0 2,963.0 4,083.3 8,081.7 0.0 0.0   Added value %   19.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -171 -143 0 0 125 1,197 -1,783 0   Net sales trend   1.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 %   19.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   19.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   25.8% 6.4% 14.9% 5.1% 6.8% 10.7% 0.0% 0.0%   Net Earnings %   15.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   15.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   19.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   66.0% 13.5% 27.3% 9.5% 16.7% 20.1% 0.0% 0.0%   ROI %   135.8% 17.6% 27.3% 9.5% 23.7% 51.2% 0.0% 0.0%   ROE %   134.1% 30.6% 91.4% 37.0% 59.3% 46.3% 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 %   48.7% 100.0% 100.0% 100.0% 31.3% 36.1% 100.0% 100.0%   Relative indebtedness %   19.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   18.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -2.2% 0.0% 0.0% 0.0% 25.2% -31.1% 0.0% 0.0%   Gearing %   0.2% 0.0% 0.0% 0.0% 11.1% 11.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 0.0% 0.0% 0.0% 30.8% 16.6% 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   1.9 0.0 0.0 0.0 1.8 1.7 0.0 0.0   Current Ratio   1.9 0.0 0.0 0.0 1.7 1.5 0.0 0.0   Cash and cash equivalent   154.0 0.0 0.0 0.0 0.0 4,310.2 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)   126.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   23.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   36.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   5,665.0 0.0 0.0 0.0 11,584.3 14,177.0 0.0 0.0   Net working capital %   17.2% 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   942 0 0 0 0 0 0 0   Added value / employee   184 0 0 0 49 85 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   184 0 0 0 50 85 0 0   EBIT / employee   182 0 0 0 49 81 0 0   Net earnings / employee   142 0 0 0 52 61 0 0