Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AKJ HOLDING ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 Bankruptcy Risk  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9%   Bankruptcy risk   0.0% 0.0% 0.0% 0.8% 0.8% 0.4% 4.3% 4.3%   Credit score (0-100)   0 0 0 92 92 100 48 47   Credit rating   N/A N/A N/A AA A AAA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 9.6 11.4 16.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 0 323 323 323   Gross profit   0.0 0.0 0.0 93.8 126 135 0.0 0.0   EBITDA   0.0 0.0 0.0 23.6 38.1 41.2 0.0 0.0   EBIT   0.0 0.0 0.0 15.5 28.4 31.3 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 15.6 20.1 30.6 0.0 0.0   Net earnings   0.0 0.0 0.0 12.2 13.3 23.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 15.6 27.6 30.6 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 0.0 69.1 78.0 85.1 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 84.5 99.6 114 77.5 77.5   Interest-bearing liabilities   0.0 0.0 0.0 34.7 37.7 35.7 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 188 187 202 77.5 77.5   Net Debt   0.0 0.0 0.0 19.7 24.5 13.6 -70.0 -70.0     See the entire balance sheet 1.0 Volume  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 0 323 323 323   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 0.0 93.8 126 135 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 34.4% 7.1% -100.0% 0.0%   Employees   0 0 0 203 228 245 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 12.3% 7.5% -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 0 188 187 202 78 78   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -0.9% 8.5% -61.7% 0.0%   Added value   0.0 0.0 0.0 23.6 36.6 41.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 12.8% 0.0% 0.0%   Investments   0 0 0 72 -3 -5 -85 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 0.0 1.0 2.0 3.0 0.0 0.0   1.0 Profitability  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 12.8% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 9.7% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 16.5% 22.5% 23.1% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 7.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 10.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 9.5% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 8.8% 15.5% 16.4% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 13.1% 21.2% 20.8% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 19.8% 19.9% 29.8% 0.0% 0.0%   1.0 Solidity  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 0.0% 44.9% 53.4% 56.4% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 25.5% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 18.6% -21.7% -21.7%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 83.2% 64.4% 32.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 41.1% 37.8% 31.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 5.7% 4.0% 3.4% 0.0% 0.0%   1.0 Liquidity  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.0 0.9 1.0 1.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.5 1.8 2.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 15.0 13.1 22.1 0.0 0.0   1.0 Capital use efficiency  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 27.7 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 35.6 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 33.8% 21.7% 21.7%   Net working capital   0.0 0.0 0.0 34.2 43.9 55.3 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 17.1% 0.0% 0.0%   1.0 Employee efficiency  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 1 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0