Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Azets Labs 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 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   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   14.5% 4.3% 3.4% 2.3% 1.3% 1.3% 15.0% 15.0%   Credit score (0-100)   16 49 54 63 79 79 14 14   Credit rating   BB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.3 283.6 531.0 -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   10,594 12,448 11,113 13,203 14,777 17,070 0.0 0.0   EBITDA   2,854 4,966 8,525 8,278 8,595 9,349 0.0 0.0   EBIT   2,815 4,928 7,785 8,278 8,595 9,349 0.0 0.0   Pre-tax profit (PTP)   2,805.2 4,927.3 7,771.7 8,276.6 8,518.6 9,345.4 0.0 0.0   Net earnings   2,386.4 3,660.3 6,243.7 7,426.2 5,486.3 7,286.4 0.0 0.0   Pre-tax profit without non-rec. items   2,805 4,927 7,772 8,277 8,519 9,345 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   55.8 17.3 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   783 4,443 8,787 12,613 18,099 25,386 -18,258 -18,258   Interest-bearing liabilities   889 307 380 4,530 13,933 22,547 18,258 18,258   Balance sheet total (assets)   5,223 8,892 13,997 21,860 42,366 62,634 0.0 0.0   Net Debt   889 307 380 4,530 13,933 22,547 18,258 18,258     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   10,594 12,448 11,113 13,203 14,777 17,070 0.0 0.0   Gross profit growth   -5.7% 17.5% -10.7% 18.8% 11.9% 15.5% -100.0% 0.0%   Employees   11 13 13 8 15 16 0 0   Employee growth %   -35.3% 18.2% 0.0% -38.5% 87.5% 6.7% -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)   5,223 8,892 13,997 21,860 42,366 62,634 0 0   Balance sheet change%   -53.5% 70.2% 57.4% 56.2% 93.8% 47.8% -100.0% 0.0%   Added value   2,853.5 4,966.0 8,525.3 8,277.5 8,594.5 9,349.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4,095 2,006 4,209 11,847 17,474 18,620 -54,991 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 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 (%)   26.6% 39.6% 70.1% 62.7% 58.2% 54.8% 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 %   34.2% 69.8% 68.0% 46.2% 26.8% 17.9% 0.0% 0.0%   ROI %   83.1% 139.3% 101.3% 55.6% 29.1% 18.9% 0.0% 0.0%   ROE %   135.9% 140.1% 94.4% 69.4% 35.7% 33.5% 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 %   12.9% 50.0% 62.8% 57.7% 42.7% 40.5% -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, %   31.2% 6.2% 4.5% 54.7% 162.1% 241.2% 0.0% 0.0%   Gearing %   113.6% 6.9% 4.3% 35.9% 77.0% 88.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 0.0% 3.9% 0.0% 1.0% 0.2% 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   1.2 1.8 1.6 0.4 0.4 0.3 0.0 0.0   Current Ratio   1.2 1.8 1.6 0.4 0.4 0.3 0.0 0.0   Cash and cash equivalent   0.1 0.0 0.0 0.0 0.0 0.0 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 5.7 13.2 7.5 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   727.1 2,996.0 2,532.1 -3,636.8 -10,285.4 -17,127.8 -9,128.9 -9,128.9   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   259 382 656 1,035 573 584 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   259 382 656 1,035 573 584 0 0   EBIT / employee   256 379 599 1,035 573 584 0 0   Net earnings / employee   217 282 480 928 366 455 0 0