Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AALBORG KASINO A/S 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   1.8% 5.3% 2.3% 1.9% 1.5% 3.8% 10.9% 10.6%   Credit score (0-100)   73 42 64 69 74 51 22 23   Credit rating   A BBB BBB A A BBB BB BB   Credit limit (kDKK)   6.8 0.0 0.3 3.3 43.1 0.0 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   11,942 8,395 12,395 11,765 11,649 8,939 0.0 0.0   EBITDA   3,271 718 4,324 4,174 3,120 458 0.0 0.0   EBIT   1,519 -1,123 2,235 1,599 1,393 -1,403 0.0 0.0   Pre-tax profit (PTP)   1,711.7 -882.6 2,139.2 1,496.0 1,291.0 -1,531.7 0.0 0.0   Net earnings   1,309.2 -702.8 1,673.3 1,191.6 1,019.3 -1,194.3 0.0 0.0   Pre-tax profit without non-rec. items   1,712 -883 2,139 1,496 1,291 -1,532 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   5,944 5,101 4,602 5,440 5,431 4,846 0.0 0.0   Shareholders equity total   6,439 5,686 7,359 8,551 9,570 8,376 5,376 5,376   Interest-bearing liabilities   1,910 0.2 0.2 1,303 519 1,337 0.0 0.0   Balance sheet total (assets)   11,881 9,256 10,159 12,280 12,307 12,248 5,376 5,376   Net Debt   -3,304 -2,902 -4,028 -3,661 -4,097 -3,285 -5,376 -5,376     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   11,942 8,395 12,395 11,765 11,649 8,939 0.0 0.0   Gross profit growth   1.4% -29.7% 47.7% -5.1% -1.0% -23.3% -100.0% 0.0%   Employees   20 16 13 15 17 15 0 0   Employee growth %   0.0% -20.0% -18.8% 15.4% 13.3% -11.8% -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)   11,881 9,256 10,159 12,280 12,307 12,248 5,376 5,376   Balance sheet change%   -1.5% -22.1% 9.7% 20.9% 0.2% -0.5% -56.1% 0.0%   Added value   3,271.1 718.4 4,323.9 4,174.1 3,967.8 457.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,529 -2,685 -2,588 -1,736 -1,737 -2,445 -4,846 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 -1.0 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 (%)   12.7% -13.4% 18.0% 13.6% 12.0% -15.7% 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 %   15.7% -7.3% 23.4% 14.6% 11.8% -11.0% 0.0% 0.0%   ROI %   21.3% -10.1% 32.8% 18.9% 14.5% -13.6% 0.0% 0.0%   ROE %   22.2% -11.6% 25.7% 15.0% 11.2% -13.3% 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 %   54.2% 61.4% 72.4% 69.6% 77.8% 68.4% 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, %   -101.0% -403.9% -93.2% -87.7% -131.3% -717.3% 0.0% 0.0%   Gearing %   29.7% 0.0% 0.0% 15.2% 5.4% 16.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.7% 11.6% 57,055.8% 21.4% 16.9% 19.7% 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   1.2 1.4 2.0 1.8 2.5 1.9 0.0 0.0   Current Ratio   1.2 1.4 2.0 1.8 2.5 1.9 0.0 0.0   Cash and cash equivalent   5,213.7 2,901.9 4,028.3 4,963.8 4,616.1 4,621.6 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   -556.3 1,131.3 2,708.2 2,959.2 3,989.0 3,425.4 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  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   164 45 333 278 233 31 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   164 45 333 278 184 31 0 0   EBIT / employee   76 -70 172 107 82 -94 0 0   Net earnings / employee   65 -44 129 79 60 -80 0 0