Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AXALTA COATING SYSTEMS DENMARK ApS 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.5% 2.5%   Bankruptcy risk   4.9% 4.1% 4.6% 3.3% 3.7% 5.0% 9.1% 8.9%   Credit score (0-100)   46 50 46 53 51 43 27 28   Credit rating   BBB BBB BBB BBB 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   6,658 8,057 7,429 8,824 8,086 8,026 0.0 0.0   EBITDA   351 1,185 643 2,058 1,298 1,001 0.0 0.0   EBIT   351 1,185 643 2,058 1,298 1,001 0.0 0.0   Pre-tax profit (PTP)   -38.0 684.0 119.0 1,474.0 985.0 470.0 0.0 0.0   Net earnings   -61.0 513.0 81.0 1,129.0 740.0 339.0 0.0 0.0   Pre-tax profit without non-rec. items   -38.0 684 119 1,474 985 470 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,512 2,025 2,106 3,235 3,975 4,314 4,233 4,233   Interest-bearing liabilities   9,878 17,227 19,080 5,984 14,244 11,298 0.0 0.0   Balance sheet total (assets)   16,024 25,634 28,877 14,715 23,692 22,890 4,233 4,233   Net Debt   3,365 4,944 2,023 1,866 10,656 8,300 -4,233 -4,233     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   6,658 8,057 7,429 8,824 8,086 8,026 0.0 0.0   Gross profit growth   -42.6% 21.0% -7.8% 18.8% -8.4% -0.7% -100.0% 0.0%   Employees   0 12 12 10 10 10 0 0   Employee growth %   0.0% 0.0% 0.0% -16.7% 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)   16,024 25,634 28,877 14,715 23,692 22,890 4,233 4,233   Balance sheet change%   24.2% 60.0% 12.7% -49.0% 61.0% -3.4% -81.5% 0.0%   Added value   351.0 1,185.0 643.0 2,058.0 1,298.0 1,001.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 %   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 (%)   5.3% 14.7% 8.7% 23.3% 16.1% 12.5% 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 %   2.4% 5.7% 2.4% 9.4% 6.8% 4.4% 0.0% 0.0%   ROI %   3.5% 7.2% 2.8% 12.4% 9.5% 6.0% 0.0% 0.0%   ROE %   -4.0% 29.0% 3.9% 42.3% 20.5% 8.2% 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 %   9.4% 7.9% 7.3% 22.0% 16.8% 18.8% 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, %   958.7% 417.2% 314.6% 90.7% 821.0% 829.2% 0.0% 0.0%   Gearing %   653.3% 850.7% 906.0% 185.0% 358.3% 261.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 3.7% 2.9% 4.7% 3.1% 4.3% 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   1.0 1.1 1.1 1.1 1.0 1.0 0.0 0.0   Current Ratio   1.1 1.2 1.2 1.3 1.2 1.2 0.0 0.0   Cash and cash equivalent   6,513.0 12,283.0 17,057.0 4,118.0 3,588.0 2,998.0 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   1,512.0 4,144.0 4,794.0 3,235.0 3,975.0 4,314.0 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   0 99 54 206 130 100 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 99 54 206 130 100 0 0   EBIT / employee   0 99 54 206 130 100 0 0   Net earnings / employee   0 43 7 113 74 34 0 0