Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AALBORG GRAVIDITET OG SCANNING 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% 1.5% 1.5%   Bankruptcy risk   10.0% 8.6% 14.7% 9.8% 6.3% 14.4% 19.3% 18.9%   Credit score (0-100)   26 30 14 24 37 14 7 7   Credit rating   BB BB BB BB BBB BB 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   0 0 0 0 0 0 0 0   Gross profit   710 720 599 737 1,317 845 0.0 0.0   EBITDA   130 256 148 160 444 137 0.0 0.0   EBIT   67.8 194 86.6 69.3 338 31.0 0.0 0.0   Pre-tax profit (PTP)   56.4 190.5 82.1 58.9 324.9 18.8 0.0 0.0   Net earnings   43.9 148.4 62.8 44.6 253.4 14.6 0.0 0.0   Pre-tax profit without non-rec. items   56.4 191 82.1 58.9 325 18.8 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   449 387 325 671 566 460 0.0 0.0   Shareholders equity total   311 259 222 267 470 285 235 235   Interest-bearing liabilities   126 44.9 0.0 0.0 0.0 49.8 0.0 0.0   Balance sheet total (assets)   496 433 368 715 758 494 235 235   Net Debt   126 44.9 -5.9 0.0 -156 49.8 -235 -235     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   710 720 599 737 1,317 845 0.0 0.0   Gross profit growth   22.4% 1.4% -16.9% 23.2% 78.5% -35.8% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   -33.3% 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)   496 433 368 715 758 494 235 235   Balance sheet change%   -8.9% -12.6% -15.1% 94.5% 5.9% -34.8% -52.5% 0.0%   Added value   129.6 256.3 148.5 160.4 429.2 136.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -124 -124 -124 255 -211 -211 -460 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 4.0 5.0 5.0 5.0 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 (%)   9.5% 27.0% 14.5% 9.4% 25.7% 3.7% 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% 41.9% 21.6% 12.8% 45.9% 5.0% 0.0% 0.0%   ROI %   13.8% 47.5% 28.6% 16.6% 60.7% 6.7% 0.0% 0.0%   ROE %   15.2% 52.1% 26.1% 18.3% 68.8% 3.9% 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 %   62.7% 59.8% 60.3% 37.3% 62.0% 57.7% 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, %   97.2% 17.5% -4.0% 0.0% -35.2% 36.4% 0.0% 0.0%   Gearing %   40.6% 17.3% 0.0% 0.0% 0.0% 17.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.6% 4.5% 20.2% 45,352.2% 57,582.6% 49.1% 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 0.8 0.0 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.1 0.8 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 5.9 0.0 156.3 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   -129.2 -116.2 -92.2 -128.5 -53.8 -159.6 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   65 128 74 80 215 68 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   65 128 74 80 222 68 0 0   EBIT / employee   34 97 43 35 169 15 0 0   Net earnings / employee   22 74 31 22 127 7 0 0