Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Asser Group ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.2% 1.2%   Bankruptcy risk   17.3% 18.1% 15.6% 14.7% 14.9% 18.8% 19.3% 19.3%   Credit score (0-100)   10 9 12 13 13 6 7 7   Credit rating   BB B BB BB BB B B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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   4 12 20 60 37 2 2 2   Gross profit   -1.0 -1.4 9.0 27.1 0.4 0.5 0.0 0.0   EBITDA   -1.0 -1.4 9.0 27.1 0.4 0.5 0.0 0.0   EBIT   -1.0 -1.4 9.0 27.1 0.4 0.5 0.0 0.0   Pre-tax profit (PTP)   -1.0 -1.4 9.0 27.1 0.4 0.5 0.0 0.0   Net earnings   -1.0 -1.4 9.0 27.1 0.4 0.5 0.0 0.0   Pre-tax profit without non-rec. items   -1.0 -1.4 9.0 27.1 0.4 0.5 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   42.2 40.8 49.9 82.7 73.4 77.5 0.5 0.5   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   42.2 40.5 46.8 82.7 73.4 77.5 0.5 0.5   Net Debt   -42.2 -40.5 -46.8 -82.7 -73.4 -77.5 -0.5 -0.5     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   4 12 20 60 37 2 2 2   Net sales growth   -18.3% 170.3% 72.8% 198.5% -38.7% -94.0% 0.0% 0.0%   Gross profit   -1.0 -1.4 9.0 27.1 0.4 0.5 0.0 0.0   Gross profit growth   26.4% -33.2% 0.0% 199.7% -98.5% 30.4% -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)   42 40 47 83 73 78 1 1   Balance sheet change%   -2.9% -4.0% 15.6% 76.8% -11.3% 5.6% -99.3% 0.0%   Added value   -1.0 -1.4 9.0 27.1 0.4 0.5 0.0 0.0   Added value %   -23.8% -11.7% 45.3% 45.5% 1.1% 23.3% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 1.0 2.0 3.0 -1.0 -2.0 0.0 0.0   EBIT trend   -3.0 -4.0 1.0 2.0 3.0 4.0 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 %   -23.8% -11.7% 45.3% 45.5% 1.1% 23.3% 0.0% 0.0%   EBIT %   -23.8% -11.7% 45.3% 45.5% 1.1% 23.3% 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 %   -23.8% -11.7% 45.3% 45.5% 1.1% 23.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -23.8% -11.7% 45.3% 45.5% 1.1% 23.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   -23.8% -11.7% 45.3% 45.5% 1.1% 23.3% 0.0% 0.0%   ROA %   -2.4% -3.3% 20.7% 41.9% 0.5% 0.7% 0.0% 0.0%   ROI %   -2.4% -3.3% 20.7% 41.9% 0.5% 0.7% 0.0% 0.0%   ROE %   -2.4% -3.3% 20.0% 40.9% 0.5% 0.7% 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 %   100.0% 99.3% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0%   Relative indebtedness %   0.0% -2.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -985.7% -352.9% -234.3% -138.7% -200.7% -3,504.9% -23.3% -23.3%   Net int. bear. debt to EBITDA, %   4,137.3% 2,984.0% -517.3% -305.1% -18,585.1% -15,054.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   0.0 -131.5 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 -131.5 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   42.2 40.5 46.8 82.7 73.4 77.5 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 %   985.7% 350.3% 234.3% 138.7% 200.7% 3,504.9% 23.3% 23.3%   Net working capital   42.2 40.8 46.8 82.7 73.4 77.5 0.0 0.0   Net working capital %   985.7% 352.9% 234.3% 138.7% 200.7% 3,504.9% 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