Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Azets Denmark Holding 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 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.5% 1.6% 1.4% 1.5% 1.5% 1.8% 7.0% 7.0%   Credit score (0-100)   77 76 79 75 76 71 35 35   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   440.1 371.2 1,866.4 887.1 920.5 178.0 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   -314 -820 -176 -1,473 -1,052 -1,486 0.0 0.0   EBITDA   -314 -820 -176 -1,473 -1,052 -1,486 0.0 0.0   EBIT   -314 -820 -176 -1,473 -1,052 -1,486 0.0 0.0   Pre-tax profit (PTP)   10,561.2 32,474.6 18,447.3 19,411.1 26,100.8 7,486.0 0.0 0.0   Net earnings   14,436.2 32,553.1 25,021.5 21,706.7 29,928.7 14,773.3 0.0 0.0   Pre-tax profit without non-rec. items   10,561 32,475 18,447 19,411 26,101 7,486 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   147,911 180,465 205,486 227,193 257,121 271,895 174,171 174,171   Interest-bearing liabilities   176,875 158,109 165,484 167,922 415,105 432,641 0.0 0.0   Balance sheet total (assets)   584,901 601,670 631,449 659,659 677,999 708,393 174,171 174,171   Net Debt   176,875 158,109 165,484 167,922 415,105 432,641 -174,171 -174,171     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   -314 -820 -176 -1,473 -1,052 -1,486 0.0 0.0   Gross profit growth   33.6% -161.6% 78.6% -738.8% 28.6% -41.2% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   584,901 601,670 631,449 659,659 677,999 708,393 174,171 174,171   Balance sheet change%   13.8% 2.9% 4.9% 4.5% 2.8% 4.5% -75.4% 0.0%   Added value   -313.6 -820.4 -175.6 -1,473.0 -1,052.0 -1,485.8 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 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   7.9% 10.3% 7.8% 5.8% 8.2% 6.5% 0.0% 0.0%   ROI %   7.9% 10.3% 7.9% 5.8% 8.2% 6.5% 0.0% 0.0%   ROE %   10.3% 19.8% 13.0% 10.0% 12.4% 5.6% 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 %   25.3% 30.0% 32.5% 34.4% 37.9% 38.4% 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, %   -56,393.4% -19,272.6% -94,232.7% -11,399.6% -39,459.5% -29,118.6% 0.0% 0.0%   Gearing %   119.6% 87.6% 80.5% 73.9% 161.4% 159.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   18.1% 17.0% 18.4% 10.8% 9.8% 8.8% 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   2.9 1.6 8.8 6.1 4.5 3.5 0.0 0.0   Current Ratio   2.9 1.6 8.8 6.1 4.5 3.5 0.0 0.0   Cash and cash equivalent   0.0 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 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   7,640.1 4,400.3 36,131.5 48,455.7 59,132.2 75,785.8 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 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   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