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  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   0.7% 0.7% 3.5% 1.0% 0.8% 0.6% 8.6% 8.4%   Credit score (0-100)   95 96 53 85 92 95 29 29   Credit rating   AA AA BBB A AA AA BB BB   Credit limit (kDKK)   885.8 1,056.5 0.0 707.6 1,190.8 1,415.7 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   11,778 11,942 8,395 12,395 11,765 11,649 0.0 0.0   EBITDA   2,771 3,271 718 4,324 4,174 3,120 0.0 0.0   EBIT   1,203 1,519 -1,123 2,235 1,599 1,393 0.0 0.0   Pre-tax profit (PTP)   1,232.3 1,711.7 -882.6 2,139.2 1,496.0 1,291.0 0.0 0.0   Net earnings   935.6 1,309.2 -702.8 1,673.3 1,191.6 1,019.3 0.0 0.0   Pre-tax profit without non-rec. items   1,232 1,712 -883 2,139 1,496 1,291 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   6,721 5,944 5,101 4,602 5,440 5,431 0.0 0.0   Shareholders equity total   5,330 6,439 5,686 7,359 8,551 9,570 6,570 6,570   Interest-bearing liabilities   2,965 1,910 0.2 0.2 1,303 519 0.0 0.0   Balance sheet total (assets)   12,065 11,881 9,256 10,159 12,280 12,307 6,570 6,570   Net Debt   -1,368 -3,304 -2,902 -4,028 -3,661 -4,097 -6,570 -6,570     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   11,778 11,942 8,395 12,395 11,765 11,649 0.0 0.0   Gross profit growth   27.4% 1.4% -29.7% 47.7% -5.1% -1.0% -100.0% 0.0%   Employees   20 20 16 13 15 17 0 0   Employee growth %   -4.8% 0.0% -20.0% -18.8% 15.4% 13.3% -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)   12,065 11,881 9,256 10,159 12,280 12,307 6,570 6,570   Balance sheet change%   3.8% -1.5% -22.1% 9.7% 20.9% 0.2% -46.6% 0.0%   Added value   2,771.4 3,271.1 718.4 4,323.9 3,687.7 3,120.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,163 -2,529 -2,685 -2,588 -1,736 -1,737 -5,431 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 3.0 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 (%)   10.2% 12.7% -13.4% 18.0% 13.6% 12.0% 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 %   12.0% 15.7% -7.3% 23.4% 14.6% 11.8% 0.0% 0.0%   ROI %   17.5% 21.3% -10.1% 32.8% 18.9% 14.5% 0.0% 0.0%   ROE %   19.0% 22.2% -11.6% 25.7% 15.0% 11.2% 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 %   44.2% 54.2% 61.4% 72.4% 69.6% 77.8% 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, %   -49.4% -101.0% -403.9% -93.2% -87.7% -131.3% 0.0% 0.0%   Gearing %   55.6% 29.7% 0.0% 0.0% 15.2% 5.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.5% 6.7% 11.6% 57,055.8% 21.4% 16.9% 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   0.8 1.2 1.4 2.0 1.8 2.5 0.0 0.0   Current Ratio   0.8 1.2 1.4 2.0 1.8 2.5 0.0 0.0   Cash and cash equivalent   4,333.1 5,213.7 2,901.9 4,028.3 4,963.8 4,616.1 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   -2,334.8 -556.3 1,131.3 2,708.2 2,959.2 3,989.0 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   139 164 45 333 246 184 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   139 164 45 333 278 184 0 0   EBIT / employee   60 76 -70 172 107 82 0 0   Net earnings / employee   47 65 -44 129 79 60 0 0