Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ASKOV FUGER OG TRÆBYG 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% 5.0% 5.0%   Bankruptcy risk   0.5% 0.7% 2.4% 0.7% 0.9% 0.9% 8.9% 8.9%   Credit score (0-100)   99 96 63 93 90 87 28 28   Credit rating   AAA AA BBB AA A A BB BB   Credit limit (kDKK)   1,690.7 1,808.7 0.2 1,844.2 1,354.3 1,982.7 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   17,291 19,606 21,822 19,980 18,221 29,272 0.0 0.0   EBITDA   6,821 8,522 11,252 9,784 7,335 14,608 0.0 0.0   EBIT   6,211 7,962 10,687 9,259 6,761 13,942 0.0 0.0   Pre-tax profit (PTP)   5,906.5 7,756.4 10,635.9 9,048.3 6,825.9 13,831.5 0.0 0.0   Net earnings   4,599.7 6,042.4 8,289.9 7,056.5 5,289.1 10,784.6 0.0 0.0   Pre-tax profit without non-rec. items   5,907 7,756 10,636 9,048 6,826 13,832 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   2,213 2,198 1,850 1,787 2,899 2,233 0.0 0.0   Shareholders equity total   9,440 11,083 13,373 12,429 10,718 16,303 5,023 5,023   Interest-bearing liabilities   3,852 427 350 4,694 8,060 1,942 0.0 0.0   Balance sheet total (assets)   19,820 18,918 27,662 27,116 31,802 34,092 5,023 5,023   Net Debt   970 -1,643 -1,372 4,694 8,060 1,942 -5,023 -5,023     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   17,291 19,606 21,822 19,980 18,221 29,272 0.0 0.0   Gross profit growth   13.7% 13.4% 11.3% -8.4% -8.8% 60.6% -100.0% 0.0%   Employees   24 28 26 25 25 32 0 0   Employee growth %   -7.7% 16.7% -7.1% -3.8% 0.0% 28.0% -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)   19,820 18,918 27,662 27,116 31,802 34,092 5,023 5,023   Balance sheet change%   -13.2% -4.5% 46.2% -2.0% 17.3% 7.2% -85.3% 0.0%   Added value   6,820.9 8,521.7 11,252.5 9,783.6 7,285.8 14,608.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   326 -575 -914 -588 539 -1,331 -2,233 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 (%)   35.9% 40.6% 49.0% 46.3% 37.1% 47.6% 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 %   29.9% 42.0% 47.0% 33.9% 24.3% 43.7% 0.0% 0.0%   ROI %   39.3% 55.1% 69.2% 49.7% 34.2% 63.7% 0.0% 0.0%   ROE %   52.0% 58.9% 67.8% 54.7% 45.7% 79.8% 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 %   47.6% 58.6% 48.3% 45.8% 33.7% 47.8% 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, %   14.2% -19.3% -12.2% 48.0% 109.9% 13.3% 0.0% 0.0%   Gearing %   40.8% 3.9% 2.6% 37.8% 75.2% 11.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.9% 17.4% 82.0% 9.1% 5.1% 11.6% 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   1.6 2.1 2.0 1.6 1.4 2.0 0.0 0.0   Current Ratio   2.2 3.0 2.5 2.0 1.6 2.4 0.0 0.0   Cash and cash equivalent   2,882.0 2,069.6 1,722.1 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   9,649.7 11,146.3 15,627.2 12,954.3 11,375.4 18,708.6 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   284 304 433 391 291 457 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   284 304 433 391 293 457 0 0   EBIT / employee   259 284 411 370 270 436 0 0   Net earnings / employee   192 216 319 282 212 337 0 0