Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mindegade 6, Aarhus Centrum 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 N/A 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.0% 0.7% 0.7% 0.5% 0.6% 0.7% 10.0% 10.0%   Credit score (0-100)   0 95 93 98 97 94 24 24   Credit rating   N/A AA AA AA AA AA BB BB   Credit limit (kDKK)   0.0 927.7 929.0 1,071.7 1,073.5 1,090.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 1,468 962 1,168 1,038 1,151 0.0 0.0   EBITDA   0.0 1,468 962 1,168 1,038 1,151 0.0 0.0   EBIT   0.0 1,468 1,041 1,268 1,238 1,251 0.0 0.0   Pre-tax profit (PTP)   0.0 919.2 670.7 900.1 877.0 631.7 0.0 0.0   Net earnings   0.0 716.7 523.2 701.0 682.5 492.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 919 671 900 877 632 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 29,221 29,300 29,400 29,600 29,700 0.0 0.0   Shareholders equity total   0.0 9,217 9,740 10,141 10,423 10,916 2,416 2,416   Interest-bearing liabilities   0.0 19,128 18,561 18,310 18,204 17,794 0.0 0.0   Balance sheet total (assets)   0.0 29,261 29,353 29,563 29,770 29,913 2,416 2,416   Net Debt   0.0 19,128 18,526 18,203 18,204 17,651 -2,416 -2,416     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 1,468 962 1,168 1,038 1,151 0.0 0.0   Gross profit growth   0.0% 0.0% -34.5% 21.4% -11.2% 10.9% -100.0% 0.0%   Employees   0 0 0 0 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)   0 29,261 29,353 29,563 29,770 29,913 2,416 2,416   Balance sheet change%   0.0% 0.0% 0.3% 0.7% 0.7% 0.5% -91.9% 0.0%   Added value   0.0 1,468.4 1,040.7 1,267.9 1,237.7 1,251.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 29,221 79 100 200 100 -29,700 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 100.0% 108.2% 108.6% 119.3% 108.7% 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 %   0.0% 5.0% 3.6% 4.3% 4.2% 4.2% 0.0% 0.0%   ROI %   0.0% 5.1% 3.6% 4.4% 4.2% 4.2% 0.0% 0.0%   ROE %   0.0% 7.8% 5.5% 7.1% 6.6% 4.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 31.5% 33.2% 34.3% 35.0% 36.5% 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, %   0.0% 1,302.7% 1,925.5% 1,558.6% 1,754.2% 1,533.4% 0.0% 0.0%   Gearing %   0.0% 207.5% 190.6% 180.6% 174.6% 163.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.7% 2.0% 2.0% 2.0% 3.4% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.1 0.3 0.3 0.5 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.3 0.3 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 34.9 106.6 0.0 142.5 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -862.5 -478.7 -337.3 -390.8 -181.9 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 N/A 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   0 0 0 0 1,238 1,251 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 1,038 1,151 0 0   EBIT / employee   0 0 0 0 1,238 1,251 0 0   Net earnings / employee   0 0 0 0 682 493 0 0