Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Aspire Technologies 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 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   6.5% 2.3% 4.2% 12.1% 18.1% 19.7% 14.4% 14.4%   Credit score (0-100)   38 67 48 18 7 5 15 15   Credit rating   BBB BBB BBB BB B B 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 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   447 0 0 901 665 665 665 665   Gross profit   233 765 0.0 901 665 665 0.0 0.0   EBITDA   109 26.0 -192 709 445 445 0.0 0.0   EBIT   109 26.0 -192 709 445 445 0.0 0.0   Pre-tax profit (PTP)   108.1 20.7 -301.3 -13.0 -10.1 0.9 0.0 0.0   Net earnings   84.2 16.0 -331.7 -15.9 -7.8 3.2 0.0 0.0   Pre-tax profit without non-rec. items   108 20.7 -914 -13.0 -10.1 0.9 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   90.7 107 -225 -225 40.0 40.0 0.0 0.0   Interest-bearing liabilities   1,708 1,621 28.2 28.2 28.2 28.2 0.0 0.0   Balance sheet total (assets)   2,218 2,236 82.4 82.4 82.1 82.1 0.0 0.0   Net Debt   1,449 1,344 -53.9 -53.9 -53.9 -53.9 0.0 0.0     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   447 0 0 901 665 665 665 665   Net sales growth   36.6% -100.0% 0.0% 0.0% -26.2% 0.0% 0.0% 0.0%   Gross profit   233 765 0.0 901 665 665 0.0 0.0   Gross profit growth   65.0% 228.4% -100.0% 0.0% -26.2% 0.0% -100.0% 0.0%   Employees   0 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   -122.8 0.0 0.0 -192.2 -219.8 0.0 0.0 0.0   Balance sheet total (assets)   2,218 2,236 82 82 82 82 0 0   Balance sheet change%   7.7% 0.8% -96.3% 0.0% -0.3% 0.0% -100.0% 0.0%   Added value   232.2 26.0 -192.2 900.9 665.2 445.4 0.0 0.0   Added value %   52.0% 0.0% 0.0% 100.0% 100.0% 67.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 -1.0 0.0 0.0 -1.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 1.0 2.0 3.0 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 %   24.5% 0.0% 0.0% 78.7% 67.0% 67.0% 0.0% 0.0%   EBIT %   24.5% 0.0% 0.0% 78.7% 67.0% 67.0% 0.0% 0.0%   EBIT to gross profit (%)   47.0% 3.4% 0.0% 78.7% 67.0% 67.0% 0.0% 0.0%   Net Earnings %   18.8% 0.0% 0.0% -1.8% -1.2% 0.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   18.8% 0.0% 0.0% -1.8% -1.2% 0.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   24.2% 0.0% 0.0% -1.4% -1.5% 0.1% 0.0% 0.0%   ROA %   5.1% 1.2% -15.1% 230.5% 228.7% 542.4% 0.0% 0.0%   ROI %   5.9% 1.5% -21.9% 2,512.7% 924.0% 653.0% 0.0% 0.0%   ROE %   173.2% 16.2% -351.0% -19.3% -12.8% 7.9% 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 %   2.3% 4.8% -73.2% -73.2% 48.7% 48.7% 0.0% 0.0%   Relative indebtedness %   481.7% 0.0% 0.0% 34.1% 6.3% 6.3% 0.0% 0.0%   Relative net indebtedness %   423.7% 0.0% 0.0% 25.0% -6.0% -6.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   1,324.5% 5,174.1% 28.0% -7.6% -12.1% -12.1% 0.0% 0.0%   Gearing %   1,883.8% 1,519.5% -12.5% -12.5% 70.5% 70.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 0.3% 87.5% 2,558.8% 1,614.9% 1,575.9% 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   5.3 0.2 0.3 0.3 1.9 1.9 0.0 0.0   Current Ratio   5.3 0.2 0.3 0.3 1.9 1.9 0.0 0.0   Cash and cash equivalent   259.0 276.4 82.1 82.1 82.1 82.1 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 %   496.5% 0.0% 0.0% 9.1% 12.3% 12.3% 0.0% 0.0%   Net working capital   1,799.0 -1,768.3 -225.1 -225.1 40.0 40.0 0.0 0.0   Net working capital %   402.6% 0.0% 0.0% -25.0% 6.0% 6.0% 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 26 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 26 0 0 0 0 0 0   EBIT / employee   0 26 0 0 0 0 0 0   Net earnings / employee   0 16 0 0 0 0 0 0