Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ny Aabyvej 2 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   2.4% 1.1% 1.6% 1.0% 1.4% 1.1% 17.3% 17.3%   Credit score (0-100)   65 86 74 86 77 83 9 9   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 134.0 4.1 173.6 21.6 215.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   52.1 173 208 173 22.3 104 0.0 0.0   EBITDA   52.1 173 208 173 22.3 104 0.0 0.0   EBIT   52.1 54.8 96.5 54.8 -96.0 -154 0.0 0.0   Pre-tax profit (PTP)   411.8 723.2 293.0 723.2 598.7 1,798.6 0.0 0.0   Net earnings   420.9 723.0 289.9 723.0 643.3 1,896.5 0.0 0.0   Pre-tax profit without non-rec. items   412 723 293 723 599 1,799 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   3,201 3,852 3,220 3,852 3,784 5,499 0.0 0.0   Shareholders equity total   871 2,789 2,066 2,789 3,317 5,096 280 280   Interest-bearing liabilities   3,380 4,564 3,337 4,564 5,088 7,862 0.0 0.0   Balance sheet total (assets)   4,369 7,480 5,544 7,480 8,875 13,687 280 280   Net Debt   3,380 4,436 3,264 4,436 4,901 7,576 -280 -280     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   52.1 173 208 173 22.3 104 0.0 0.0   Gross profit growth   0.0% 231.3% 20.4% -17.0% -87.1% 366.8% -100.0% 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)   4,369 7,480 5,544 7,480 8,875 13,687 280 280   Balance sheet change%   28.6% 71.2% -25.9% 34.9% 18.6% 54.2% -98.0% 0.0%   Added value   52.1 172.6 207.8 172.6 21.8 104.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,165 534 -744 515 -187 1,457 -5,499 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 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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% 31.8% 46.4% 31.8% -429.8% -147.4% 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 %   13.0% 14.0% 5.8% 12.8% 8.6% 18.6% 0.0% 0.0%   ROI %   13.2% 14.2% 5.8% 12.9% 8.8% 19.2% 0.0% 0.0%   ROE %   47.4% 39.5% 11.9% 29.8% 21.1% 45.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   19.9% 37.3% 37.3% 37.3% 37.4% 37.2% 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, %   6,487.4% 2,570.0% 1,570.7% 2,570.0% 21,947.6% 7,267.9% 0.0% 0.0%   Gearing %   387.9% 163.6% 161.5% 163.6% 153.4% 154.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 2.7% 2.1% 2.7% 2.2% 4.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.1 0.7 0.3 0.7 0.6 0.5 0.0 0.0   Current Ratio   0.1 0.7 0.3 0.7 0.6 0.5 0.0 0.0   Cash and cash equivalent   0.0 128.0 72.5 128.0 187.3 286.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -3,280.6 -383.8 -356.3 -383.8 -928.1 -2,789.9 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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