Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ASKEPOT, KØBENHAVN 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 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% 9.5% 9.5%   Bankruptcy risk   7.9% 8.0% 3.2% 6.0% 8.1% 5.1% 12.8% 12.8%   Credit score (0-100)   32 32 56 38 30 42 18 18   Credit rating   BB BB 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 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   4,727 4,910 4,342 4,744 4,980 5,653 0.0 0.0   EBITDA   242 118 159 241 109 49.3 0.0 0.0   EBIT   235 109 147 229 95.2 36.7 0.0 0.0   Pre-tax profit (PTP)   223.8 106.3 121.9 224.4 68.1 31.9 0.0 0.0   Net earnings   170.1 80.4 92.1 172.1 50.2 22.3 0.0 0.0   Pre-tax profit without non-rec. items   224 106 122 224 68.1 31.9 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   14.0 5.8 26.1 13.6 0.0 10.0 0.0 0.0   Shareholders equity total   360 441 559 431 482 523 398 398   Interest-bearing liabilities   -6.8 98.1 3.0 62.5 3.0 3.0 0.0 0.0   Balance sheet total (assets)   831 945 1,284 1,025 1,114 1,293 398 398   Net Debt   -8.3 95.0 -267 62.0 -65.2 -37.3 -398 -398     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   4,727 4,910 4,342 4,744 4,980 5,653 0.0 0.0   Gross profit growth   18.6% 3.9% -11.6% 9.3% 5.0% 13.5% -100.0% 0.0%   Employees   0 0 14 16 15 15 0 0   Employee growth %   0.0% 0.0% 0.0% 14.3% -6.3% 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)   831 945 1,284 1,025 1,114 1,293 398 398   Balance sheet change%   12.7% 13.7% 35.9% -20.2% 8.7% 16.1% -69.3% 0.0%   Added value   241.9 117.5 159.2 241.3 107.7 49.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -14 -16 8 -25 -27 -3 -10 0   Net sales trend   0.0 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 (%)   5.0% 2.2% 3.4% 4.8% 1.9% 0.6% 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 %   29.9% 12.3% 13.2% 19.8% 8.9% 3.0% 0.0% 0.0%   ROI %   79.7% 24.5% 26.6% 43.3% 19.4% 7.3% 0.0% 0.0%   ROE %   61.8% 20.1% 18.4% 34.7% 11.0% 4.4% 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 %   43.3% 46.6% 43.6% 42.1% 43.2% 40.4% 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, %   -3.4% 80.8% -167.7% 25.7% -60.0% -75.7% 0.0% 0.0%   Gearing %   -1.9% 22.3% 0.5% 14.5% 0.6% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   56.9% 6.8% 48.9% 13.2% 82.6% 158.9% 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   1.7 1.9 1.7 1.7 1.8 1.7 0.0 0.0   Current Ratio   1.7 1.9 1.7 1.7 1.8 1.7 0.0 0.0   Cash and cash equivalent   1.5 3.1 270.0 0.6 68.2 40.3 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   346.3 434.8 533.3 417.9 481.6 512.6 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 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 0 11 15 7 3 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 11 15 7 3 0 0   EBIT / employee   0 0 10 14 6 2 0 0   Net earnings / employee   0 0 7 11 3 1 0 0