Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ABELSTEDT 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   3.0% 4.0% 6.8% 5.7% 10.6% 4.4% 11.7% 11.7%   Credit score (0-100)   59 51 35 39 22 46 20 20   Credit rating   BBB BBB BBB BBB BB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   655 1,017 1,116 426 410 517 0.0 0.0   EBITDA   455 805 1,015 316 -305 172 0.0 0.0   EBIT   446 796 1,006 310 -311 166 0.0 0.0   Pre-tax profit (PTP)   402.5 755.7 1,033.5 325.4 -290.5 173.0 0.0 0.0   Net earnings   311.3 587.0 802.5 192.7 -260.9 140.1 0.0 0.0   Pre-tax profit without non-rec. items   403 756 1,033 325 -290 173 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   24.2 15.1 6.0 0.0 25.6 19.2 0.0 0.0   Shareholders equity total   768 1,355 958 750 490 630 580 580   Interest-bearing liabilities   0.0 10.1 23.2 111 89.4 175 0.0 0.0   Balance sheet total (assets)   1,069 1,878 1,401 1,083 811 926 580 580   Net Debt   -618 -542 -452 -218 -51.1 71.4 -580 -580     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   655 1,017 1,116 426 410 517 0.0 0.0   Gross profit growth   43.2% 55.4% 9.7% -61.8% -3.7% 26.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   1,069 1,878 1,401 1,083 811 926 580 580   Balance sheet change%   57.2% 75.7% -25.4% -22.7% -25.1% 14.2% -37.4% 0.0%   Added value   455.1 805.1 1,014.8 315.7 -305.1 171.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -18 -18 -18 -12 19 -13 -19 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   68.1% 78.2% 90.1% 72.7% -75.8% 32.0% 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 %   51.1% 54.9% 63.0% 27.1% -30.5% 20.5% 0.0% 0.0%   ROI %   72.2% 75.5% 87.9% 36.5% -40.1% 25.7% 0.0% 0.0%   ROE %   50.8% 55.3% 69.4% 22.6% -42.1% 25.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   71.9% 72.2% 68.4% 69.3% 60.4% 68.0% 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, %   -135.7% -67.3% -44.5% -69.0% 16.8% 41.5% 0.0% 0.0%   Gearing %   0.0% 0.7% 2.4% 14.8% 18.3% 27.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1,054.8% 0.4% 16.2% 1.9% 3.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.7 3.0 2.5 2.6 1.6 2.0 0.0 0.0   Current Ratio   3.5 3.6 3.2 3.3 2.4 3.1 0.0 0.0   Cash and cash equivalent   617.6 552.2 474.7 329.1 140.5 103.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   431.2 1,343.5 953.1 750.5 464.0 610.6 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   455 805 1,015 316 -305 172 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   455 805 1,015 316 -305 172 0 0   EBIT / employee   446 796 1,006 310 -311 166 0 0   Net earnings / employee   311 587 803 193 -261 140 0 0