Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Axvac Composit 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% 1.9% 1.9%   Bankruptcy risk   8.7% 6.1% 8.1% 15.3% 18.0% 12.2% 17.2% 17.2%   Credit score (0-100)   30 40 30 12 7 18 9 9   Credit rating   BB BBB BB BB B BB BB BB   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   0 0 0 0 0 0 0 0   Gross profit   389 605 223 -208 206 1,113 0.0 0.0   EBITDA   29.2 118 -259 -546 -255 576 0.0 0.0   EBIT   29.2 118 -259 -546 -255 576 0.0 0.0   Pre-tax profit (PTP)   27.2 93.7 -280.0 -584.1 -299.2 491.5 0.0 0.0   Net earnings   21.2 99.6 -280.0 -584.1 -299.2 491.5 0.0 0.0   Pre-tax profit without non-rec. items   27.2 93.7 -280 -584 -299 491 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   72.3 172 -108 -692 -991 -500 -550 -550   Interest-bearing liabilities   450 118 544 874 944 743 550 550   Balance sheet total (assets)   761 535 589 551 572 396 0.0 0.0   Net Debt   424 118 544 874 944 743 550 550     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   389 605 223 -208 206 1,113 0.0 0.0   Gross profit growth   27,305.7% 55.5% -63.1% 0.0% 0.0% 439.9% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   761 535 589 551 572 396 0 0   Balance sheet change%   78.2% -29.7% 10.0% -6.5% 3.8% -30.7% -100.0% 0.0%   Added value   29.2 118.2 -259.2 -545.8 -255.0 575.8 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   2.0 3.0 -1.0 -2.0 -3.0 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 (%)   7.5% 19.5% -116.1% 262.3% -123.7% 51.8% 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 %   4.9% 18.5% -40.7% -56.0% -17.8% 46.8% 0.0% 0.0%   ROI %   6.2% 29.5% -60.1% -76.6% -27.4% 68.3% 0.0% 0.0%   ROE %   34.4% 81.6% -73.6% -102.5% -53.3% 101.6% 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 %   9.5% 32.1% -15.5% -55.7% -63.4% -55.8% -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, %   1,453.8% 99.8% -210.0% -160.1% -370.0% 129.0% 0.0% 0.0%   Gearing %   623.2% 68.9% -503.2% -126.2% -95.2% -148.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.5% 9.2% 8.9% 5.8% 5.5% 10.0% 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   0.7 0.5 0.7 0.4 0.4 0.4 0.0 0.0   Current Ratio   1.1 1.5 0.8 0.4 0.4 0.4 0.0 0.0   Cash and cash equivalent   26.4 0.5 0.0 0.0 0.0 0.0 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   72.3 171.9 -115.6 -699.7 -991.5 -500.0 -275.0 -275.0   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   29 118 -259 -546 -255 576 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   29 118 -259 -546 -255 576 0 0   EBIT / employee   29 118 -259 -546 -255 576 0 0   Net earnings / employee   21 100 -280 -584 -299 491 0 0