Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AC OG J HOLDING ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Bankruptcy risk for industry   0.6% 0.6% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.6% 0.5% 0.3% 0.4% 7.6% 7.6%   Credit score (0-100)   0 0 98 99 100 100 32 31   Credit rating   N/A N/A AA AAA AAA AAA BB BB   Credit limit (kDKK)   0.0 0.0 7,056.8 9,567.7 12,042.0 13,851.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 50,981 56,898 56,852 84,433 0.0 0.0   EBITDA   0.0 0.0 34,751 40,001 37,007 61,134 0.0 0.0   EBIT   0.0 0.0 26,709 30,497 28,467 49,413 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 24,983.1 28,677.9 26,619.8 47,867.4 0.0 0.0   Net earnings   0.0 0.0 19,182.2 22,196.8 20,637.4 37,330.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 24,983 28,678 26,620 47,867 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 103,784 117,246 126,876 133,797 0.0 0.0   Shareholders equity total   0.0 0.0 48,301 68,498 87,135 84,465 84,365 84,365   Interest-bearing liabilities   0.0 0.0 15,776 15,367 14,828 14,278 0.0 0.0   Balance sheet total (assets)   0.0 0.0 134,260 155,468 180,010 209,693 84,365 84,365   Net Debt   0.0 0.0 4,663 990 -10,773 -26,705 -84,365 -84,365     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e 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 0.0 50,981 56,898 56,852 84,433 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 11.6% -0.1% 48.5% -100.0% 0.0%   Employees   0 0 31 33 39 44 0 0   Employee growth %   0.0% 0.0% 0.0% 6.5% 18.2% 12.8% -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 0 134,260 155,468 180,010 209,693 84,365 84,365   Balance sheet change%   0.0% 0.0% 0.0% 15.8% 15.8% 16.5% -59.8% 0.0%   Added value   0.0 0.0 34,751.0 40,001.4 37,971.4 61,134.2 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 97,318 3,170 301 -4,800 -133,797 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e 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% 0.0% 52.4% 53.6% 50.1% 58.5% 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 %   0.0% 0.0% 20.3% 21.3% 17.2% 25.9% 0.0% 0.0%   ROI %   0.0% 0.0% 23.1% 24.2% 19.7% 32.9% 0.0% 0.0%   ROE %   0.0% 0.0% 39.7% 38.0% 26.5% 43.5% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 36.0% 44.1% 48.4% 40.3% 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% 0.0% 13.4% 2.5% -29.1% -43.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 32.7% 22.4% 17.0% 16.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 29.3% 14.3% 14.2% 18.4% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 1.4 1.6 1.8 1.2 0.0 0.0   Current Ratio   0.0 0.0 1.5 1.7 1.8 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 11,113.1 14,376.6 25,601.5 40,982.5 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e 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 0.0 2,841.2 7,100.5 16,597.2 5,293.3 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  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 1,121 1,212 974 1,389 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 1,121 1,212 949 1,389 0 0   EBIT / employee   0 0 862 924 730 1,123 0 0   Net earnings / employee   0 0 619 673 529 848 0 0