Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ABAX DANMARK 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 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% 2.2% 2.2%   Bankruptcy risk   7.1% 1.6% 14.3% 2.7% 2.4% 1.7% 6.8% 6.8%   Credit score (0-100)   35 75 15 58 63 72 35 35   Credit rating   BBB A BB BBB BBB A BBB BBB   Credit limit (kDKK)   -0.0 -21.8 -0.0 -0.0 -0.4 3.1 -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   -2,603 6,753 1,343 7,445 5,036 6,376 0.0 0.0   EBITDA   -8,482 2,959 -701 4,244 2,247 2,278 0.0 0.0   EBIT   -8,559 2,779 -740 4,061 788 -447 0.0 0.0   Pre-tax profit (PTP)   -9,276.6 259.7 -37,993.0 238.5 450.3 1,039.2 0.0 0.0   Net earnings   -9,033.5 338.5 -37,745.9 285.8 598.0 1,039.2 0.0 0.0   Pre-tax profit without non-rec. items   -9,277 260 -37,993 238 450 1,039 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   180 0.0 360 1,009 1,848 2,335 0.0 0.0   Shareholders equity total   -17,371 -17,032 -54,778 -54,492 -53,894 -150 -650 -650   Interest-bearing liabilities   62,797 61,239 59,468 59,346 67,970 11,717 5,779 5,779   Balance sheet total (assets)   46,733 45,456 7,036 7,693 16,496 14,093 5,130 5,130   Net Debt   62,023 59,391 56,458 57,675 64,982 9,181 5,779 5,779     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   -2,603 6,753 1,343 7,445 5,036 6,376 0.0 0.0   Gross profit growth   -5,974.8% 0.0% -80.1% 454.3% -32.4% 26.6% -100.0% 0.0%   Employees   7 4 2 3 3 5 0 0   Employee growth %   40.0% -42.9% -50.0% 50.0% 0.0% 66.7% -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)   46,733 45,456 7,036 7,693 16,496 14,093 5,130 5,130   Balance sheet change%   30.0% -2.7% -84.5% 9.3% 114.4% -14.6% -63.6% 0.0%   Added value   -8,482.2 2,959.5 -700.7 4,244.3 971.0 2,277.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -153 -360 321 466 6,561 -4,291 -2,335 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 -1.0 1.0 2.0 -1.0 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 (%)   328.8% 41.2% -55.1% 54.6% 15.6% -7.0% 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 %   -14.6% 4.9% 66.4% 6.6% 4.3% 8.2% 0.0% 0.0%   ROI %   -15.1% 5.0% -58.3% 6.8% 4.5% 8.7% 0.0% 0.0%   ROE %   -21.9% 0.7% -143.8% 3.9% 4.9% 6.8% 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 %   -27.1% -27.3% -88.6% -87.6% -76.6% -1.1% -11.2% -11.2%   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, %   -731.2% 2,006.8% -8,057.5% 1,358.9% 2,891.3% 403.1% 0.0% 0.0%   Gearing %   -361.5% -359.6% -108.6% -108.9% -126.1% -7,831.3% -889.7% -889.7%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 4.6% 4.7% 6.4% 3.8% 6.1% 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 0.1 0.1 0.1 0.1 0.3 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.1 0.1 0.3 0.0 0.0   Cash and cash equivalent   773.4 1,847.2 3,010.3 1,671.7 2,988.3 2,535.8 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   -58,028.6 -57,310.2 -57,180.1 -57,593.4 -65,016.1 -9,606.1 -2,889.7 -2,889.7   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   -1,212 740 -350 1,415 324 456 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,212 740 -350 1,415 749 456 0 0   EBIT / employee   -1,223 695 -370 1,354 263 -89 0 0   Net earnings / employee   -1,291 85 -18,873 95 199 208 0 0